New Work SE
XETRA:NWO

Watchlist Manager
New Work SE Logo
New Work SE
XETRA:NWO
Watchlist
Price: 66.5 EUR 0.45% Market Closed
Market Cap: 373.7m EUR
Have any thoughts about
New Work SE?
Write Note

Relative Value

The Relative Value of one NWO stock under the Base Case scenario is 75.6 EUR. Compared to the current market price of 66.5 EUR, New Work SE is Undervalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NWO Relative Value
Base Case
75.6 EUR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
50
Median 3Y
1.8
Median 5Y
2.7
Industry
1.4
Forward
1.4
vs History
33
vs Industry
16
Median 3Y
19.2
Median 5Y
26.5
Industry
17.2
Forward
35
vs History
0
vs Industry
33
Median 3Y
9.8
Median 5Y
12.4
Industry
11.3
vs History
vs Industry
0
Median 3Y
19.5
Median 5Y
23.6
Industry
15.7
vs History
80
vs Industry
23
Median 3Y
5
Median 5Y
6.1
Industry
1.7
vs History
80
vs Industry
54
Median 3Y
1.7
Median 5Y
2.6
Industry
1.5
Forward
1.1
vs History
49
vs Industry
56
Median 3Y
2.3
Median 5Y
2.5
Industry
3.3
vs History
41
vs Industry
35
Median 3Y
6.6
Median 5Y
8.6
Industry
8.8
Forward
5.5
vs History
vs Industry
45
Median 3Y
9.5
Median 5Y
12.4
Industry
12
Forward
17.8
vs History
11
vs Industry
37
Median 3Y
9
Median 5Y
12
Industry
10.6
vs History
vs Industry
15
Median 3Y
15.6
Median 5Y
21.5
Industry
13.6
vs History
79
vs Industry
39
Median 3Y
2.4
Median 5Y
3.1
Industry
1.4

Multiples Across Competitors

NWO Competitors Multiples
New Work SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
New Work SE
XETRA:NWO
373.8m EUR 1.3 31.3 8.7 -30.8
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 6.1 22 16.4 18.3
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 9.1 25.5 17.6 21.5
CN
Tencent Holdings Ltd
HKEX:700
3.9T HKD 5.7 23.5 18.2 18.2
JP
LY Corp
XMUN:YOJ
35.6B EUR 3.2 46.2 21.9 38.4
CN
Fangdd Network Group Ltd
NASDAQ:DUO
40.6B USD 1 061.2 -3 436.2 -1 089.1 -1 087.1
CN
Baidu Inc
NASDAQ:BIDU
32.1B USD 1.7 11.7 6.1 6.1
CN
Kuaishou Technology
HKEX:1024
219.9B HKD 1.7 14.5 12.7 12.7
US
Pinterest Inc
NYSE:PINS
22.2B USD 6.6 115.4 143.4 168.3
US
Snap Inc
NYSE:SNAP
20.3B USD 3.9 -21.2 -26.9 -22
JP
Z Holdings Corp
TSE:4689
3.1T JPY 1.7 24.4 14.4 25.3
EV/EBITDA Multiple
EBITDA Growth
DE
New Work SE
XETRA:NWO
Average EV/EBITDA: 28.8
8.7
-41%
US
Alphabet Inc
NASDAQ:GOOGL
16.4
99%
US
Meta Platforms Inc
NASDAQ:META
17.6
109%
CN
Tencent Holdings Ltd
HKEX:700
18.2
55%
JP
L
LY Corp
XMUN:YOJ
21.9
45%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 089.1 N/A
CN
Baidu Inc
NASDAQ:BIDU
6.1
-8%
CN
Kuaishou Technology
HKEX:1024
12.7
190%
US
Pinterest Inc
NYSE:PINS
143.4
7 081%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -26.9 N/A
JP
Z Holdings Corp
TSE:4689
14.4
45%
EV/EBIT Multiple
EBIT Growth
DE
New Work SE
XETRA:NWO
Average EV/EBIT: 38.6
Negative Multiple: -30.8
-55%
US
Alphabet Inc
NASDAQ:GOOGL
18.3
63%
US
Meta Platforms Inc
NASDAQ:META
21.5
69%
CN
Tencent Holdings Ltd
HKEX:700
18.2
78%
JP
L
LY Corp
XMUN:YOJ
38.4
N/A
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 087.1 N/A
CN
Baidu Inc
NASDAQ:BIDU
6.1
49%
CN
Kuaishou Technology
HKEX:1024
12.7
371%
US
Pinterest Inc
NYSE:PINS
168.3
64 915%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -22 N/A
JP
Z Holdings Corp
TSE:4689
25.3
N/A

See Also

Discover More
Back to Top