NSI NV
AEX:NSI

Watchlist Manager
NSI NV Logo
NSI NV
AEX:NSI
Watchlist
Price: 18.08 EUR 3.2% Market Closed
Market Cap: €364.5m

Multiples-Based Value

The Multiples-Based Value of one NSI stock under the Base Case scenario is 32.45 EUR. Compared to the current market price of 18.08 EUR, NSI NV is Undervalued by 44%.

Multiples-Based 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.

NSI Multiples-Based Value
Base Case
32.45 EUR
Undervaluation 44%
Multiples-Based Value
Price €18.08
Worst Case
Base Case
Best Case

Multiples Across Competitors

NSI Competitors Multiples
NSI NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
NSI NV
AEX:NSI
352.9m EUR 4.8 -36 12.2 12.4
US
Boston Properties Inc
NYSE:BXP
8.3B USD 2.4 30.1 12.4 23.5
US
Alexandria Real Estate Equities Inc
NYSE:ARE
7.6B USD 2.5 -5.3 9.4 29.1
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 12 28 28 37.4
US
COPT Defense Properties
NYSE:CDP
7.1B USD 9.3 46.7 41.5 41.5
FR
Covivio SA
PAR:COV
6.3B EUR 7.1 8.5 16.5 19.5
JP
Japan Real Estate Investment Corp
TSE:8952
873.6B JPY 10.4 23.8 24.2 31.6
US
Vornado Realty Trust
NYSE:VNO
5.2B USD 2.9 6.2 15.5 44.2
AU
Dexus
ASX:DXS
6.4B AUD 7.2 12.4 34.5 34.5
SG
Keppel REIT
SGX:K71U
4.5B 0 0 0 0
JP
Kenedix Office Investment Corp
TSE:8972
679B JPY 8.6 20.1 22.3 28
P/E Multiple
Earnings Growth PEG
NL
NSI NV
AEX:NSI
Average P/E: 22
Negative Multiple: -36
N/A N/A
US
Boston Properties Inc
NYSE:BXP
30.1
13%
2.3
US
Alexandria Real Estate Equities Inc
NYSE:ARE
Negative Multiple: -5.3 N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
28
7%
4
US
COPT Defense Properties
NYSE:CDP
46.7
3%
15.6
FR
Covivio SA
PAR:COV
8.5
-7%
N/A
JP
Japan Real Estate Investment Corp
TSE:8952
23.8
0%
N/A
US
Vornado Realty Trust
NYSE:VNO
6.2
-53%
N/A
AU
Dexus
ASX:DXS
12.4
64%
0.2
SG
Keppel REIT
SGX:K71U
Not Available
-21%
N/A
JP
Kenedix Office Investment Corp
TSE:8972
20.1
2%
10
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett