NSI NV
AEX:NSI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (17.7), the stock would be worth €20.25 (19% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 14.9 | €16.96 |
0%
|
| 3-Year Average | 17.7 | €20.25 |
+19%
|
| 5-Year Average | 18.3 | €20.89 |
+23%
|
| Industry Average | 18.9 | €21.53 |
+27%
|
| Country Average | 19.3 | €21.97 |
+30%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| NL |
|
NSI NV
AEX:NSI
|
331m EUR | 14.9 | -33.8 | |
| US |
|
Boston Properties Inc
NYSE:BXP
|
9.4B USD | -497.9 | 33.9 | |
| US |
|
Alexandria Real Estate Equities Inc
NYSE:ARE
|
6.9B USD | -39.6 | -4.8 | |
| FR |
|
Covivio SA
PAR:COV
|
6.2B EUR | 60.4 | 8.4 | |
| US |
|
COPT Defense Properties
NYSE:CDP
|
7.2B USD | 183.8 | 47.2 | |
| JP |
|
Nippon Building Fund Inc
TSE:8951
|
1.1T JPY | -92.5 | 26.5 | |
| US |
|
Vornado Realty Trust
NYSE:VNO
|
5.8B USD | 22.1 | 6.9 | |
| JP |
|
Japan Real Estate Investment Corp
TSE:8952
|
845.2B JPY | 43.1 | 23 | |
| AU |
|
Dexus
ASX:DXS
|
6.6B AUD | 15.8 | 12.8 | |
| SG |
|
Keppel REIT
SGX:K71U
|
4.4B | 0 | 0 | |
| US |
|
Cousins Properties Inc
NYSE:CUZ
|
4.3B USD | -67.1 | 105.6 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 13.8 |
| Median | 19.3 |
| 70th Percentile | 27.5 |
| Max | 353.7 |
Other Multiples
NSI NV
Glance View
NSI NV is a closed-end real estate investment company, which engages in management of investment portfolio. The company is headquartered in Hoofddorp, Noord-Holland and currently employs 56 full-time employees. The Firm invests in a real estate portfolio, which it also actively manages. The company operates in three segments: the Netherlands, Belgium and Switzerland. Its investments are primarily focused on office and retail properties in the Netherlands and on offices and logistics real estate in Belgium. The Firm’s portfolio comprises over 300 lettable properties. The Firm has around 40 subsidiaries, including NSI Bedrijfsgebouwen BV, NSI Beheer BV, NSI Development BV, VastNed Offices Benelux Holding BV, Munuvius BV and NSI Luxembourg Holding Sarl, among others.
