T

TAG Immobilien AG
XETRA:TEG

Watchlist Manager
TAG Immobilien AG
XETRA:TEG
Watchlist
Price: 15.26 EUR 6.34% Market Closed
Market Cap: 2.7B EUR
Have any thoughts about
TAG Immobilien AG?
Write Note

Intrinsic Value

The intrinsic value of one TEG stock under the Base Case scenario is 25.87 EUR. Compared to the current market price of 15.26 EUR, TAG Immobilien AG is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TEG Intrinsic Value
25.87 EUR
Undervaluation 41%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation Backtest
TAG Immobilien AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TEG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TEG?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about TAG Immobilien AG

Provide an overview of the primary business activities
of TAG Immobilien AG.

What unique competitive advantages
does TAG Immobilien AG hold over its rivals?

What risks and challenges
does TAG Immobilien AG face in the near future?

Has there been any significant insider trading activity
in TAG Immobilien AG recently?

Summarize the latest earnings call
of TAG Immobilien AG.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for TAG Immobilien AG.

Provide P/S
for TAG Immobilien AG.

Provide P/E
for TAG Immobilien AG.

Provide P/OCF
for TAG Immobilien AG.

Provide P/FCFE
for TAG Immobilien AG.

Provide P/B
for TAG Immobilien AG.

Provide EV/S
for TAG Immobilien AG.

Provide EV/GP
for TAG Immobilien AG.

Provide EV/EBITDA
for TAG Immobilien AG.

Provide EV/EBIT
for TAG Immobilien AG.

Provide EV/OCF
for TAG Immobilien AG.

Provide EV/FCFF
for TAG Immobilien AG.

Provide EV/IC
for TAG Immobilien AG.

Show me price targets
for TAG Immobilien AG made by professional analysts.

What are the Revenue projections
for TAG Immobilien AG?

How accurate were the past Revenue estimates
for TAG Immobilien AG?

What are the Net Income projections
for TAG Immobilien AG?

How accurate were the past Net Income estimates
for TAG Immobilien AG?

What are the EPS projections
for TAG Immobilien AG?

How accurate were the past EPS estimates
for TAG Immobilien AG?

What are the EBIT projections
for TAG Immobilien AG?

How accurate were the past EBIT estimates
for TAG Immobilien AG?

Compare the revenue forecasts
for TAG Immobilien AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of TAG Immobilien AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of TAG Immobilien AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of TAG Immobilien AG compared to its peers.

Compare the P/E ratios
of TAG Immobilien AG against its peers.

Discuss the investment returns and shareholder value creation
comparing TAG Immobilien AG with its peers.

Analyze the financial leverage
of TAG Immobilien AG compared to its main competitors.

Show all profitability ratios
for TAG Immobilien AG.

Provide ROE
for TAG Immobilien AG.

Provide ROA
for TAG Immobilien AG.

Provide ROIC
for TAG Immobilien AG.

Provide ROCE
for TAG Immobilien AG.

Provide Gross Margin
for TAG Immobilien AG.

Provide Operating Margin
for TAG Immobilien AG.

Provide Net Margin
for TAG Immobilien AG.

Provide FCF Margin
for TAG Immobilien AG.

Show all solvency ratios
for TAG Immobilien AG.

Provide D/E Ratio
for TAG Immobilien AG.

Provide D/A Ratio
for TAG Immobilien AG.

Provide Interest Coverage Ratio
for TAG Immobilien AG.

Provide Altman Z-Score Ratio
for TAG Immobilien AG.

Provide Quick Ratio
for TAG Immobilien AG.

Provide Current Ratio
for TAG Immobilien AG.

Provide Cash Ratio
for TAG Immobilien AG.

What is the historical Revenue growth
over the last 5 years for TAG Immobilien AG?

What is the historical Net Income growth
over the last 5 years for TAG Immobilien AG?

What is the current Free Cash Flow
of TAG Immobilien AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for TAG Immobilien AG.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
TAG Immobilien AG

Current Assets 1.4B
Cash & Short-Term Investments 669.1m
Receivables 48.9m
Other Current Assets 713.4m
Non-Current Assets 6.2B
Long-Term Investments 5.9B
PP&E 56.8m
Intangibles 289.1m
Other Non-Current Assets 31.1m
Current Liabilities 1.4B
Accounts Payable 68.3m
Other Current Liabilities 1.3B
Non-Current Liabilities 3.4B
Long-Term Debt 2.6B
Other Non-Current Liabilities 733.5m
Efficiency

Earnings Waterfall
TAG Immobilien AG

Revenue
471m EUR
Cost of Revenue
-150.4m EUR
Gross Profit
320.6m EUR
Operating Expenses
-118.2m EUR
Operating Income
202.5m EUR
Other Expenses
-299.4m EUR
Net Income
-96.9m EUR

Free Cash Flow Analysis
TAG Immobilien AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the Q3 2024 earnings call, TAG reported a 40% increase in net income from sales in Poland, reaching EUR 39 million. The company’s rental growth in Germany also improved, with a vacancy rate dropping to 3.9%. For 2025, TAG expects stable FFO I of EUR 172-176 million and FFO II growth of 8%, driven by a planned increase of 400 rental units. A dividend of EUR 0.40 per share is proposed, reflecting a prudent payout ratio while aiming for sustainable growth in Poland’s rental market. By 2028, anticipated EBITDA from the Polish portfolio is projected to be EUR 65-70 million, contributing 25% to total rental EBITDA.

What is Earnings Call?
Fundamental Scores

TEG Profitability Score
Profitability Due Diligence

TAG Immobilien AG's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

TAG Immobilien AG's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

TEG Solvency Score
Solvency Due Diligence

TAG Immobilien AG's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
33/100
Solvency
Score

TAG Immobilien AG's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TEG Price Targets Summary
TAG Immobilien AG

Wall Street analysts forecast TEG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TEG is 17.36 EUR with a low forecast of 13.13 EUR and a high forecast of 23.1 EUR.

Lowest
Price Target
13.13 EUR
14% Downside
Average
Price Target
17.36 EUR
14% Upside
Highest
Price Target
23.1 EUR
51% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TEG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TEG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

TEG Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

TAG Immobilien AG

Country

Germany

Industry

Real Estate

Market Cap

2.7B EUR

Dividend Yield

0%

Description

TAG Immobilien AG engages in the acquisition, development, and management of residential real estate. The company is headquartered in Hamburg, Hamburg and currently employs 1,390 full-time employees. The company went IPO on 2000-12-14. The geographical focus is on northern and eastern Germany, such as the metropolitan areas of Hamburg and Berlin, as well as on the Salzgitter and Thuringia/Saxony regions and North Rhine-Westphalia.

Contact

HAMBURG
Hamburg
Steckelhoern 5
+4940380320.0
www.tag-ag.com

IPO

2000-12-14

Employees

1 390

Officers

COO, Co-CEO & Member of Management Board
Ms. Claudia Hoyer
CFO, Co-CEO & Member of Management Board
Mr. Martin Thiel
Head of Investor & Public Relations
Ms. Dominique Mann

See Also

Discover More
What is the Intrinsic Value of one TEG stock?

The intrinsic value of one TEG stock under the Base Case scenario is 25.87 EUR.

Is TEG stock undervalued or overvalued?

Compared to the current market price of 15.26 EUR, TAG Immobilien AG is Undervalued by 41%.

Back to Top