WIHL Relative Valuation - Wihlborgs Fastigheter AB

Watchlist Manager

Watchlist

Price: 88.45 SEK -1.12% Market Closed

Market Cap: kr27.2B

Relative Value

The Relative Value of one WIHL stock under the Base Case scenario is 153.08 SEK. Compared to the current market price of 88.45 SEK, Wihlborgs Fastigheter AB is Undervalued by 42%.

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.

What is Relative Valuation?

How is Relative Value calculated?

WIHL Relative Value

Base Case

Undervaluation 42%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE		Wihlborgs Fastigheter AB STO:WIHL	27.2B SEK	6.2	12.2	20	20
DE		Vonovia SE XETRA:VNA	20.7B EUR	4	7.4	22.1	26.8
BM		Hongkong Land Holdings Ltd SGX:H78	18.5B USD	12.8	14.7	-87.4	-82.8
HK	S	Swire Properties Ltd HKEX:1972	144.2B HKD	9.1	-95.2	21.5	21.5
IL		Azrieli Group Ltd TASE:AZRG	56.6B ILS	9.2	21.4	22	22.2
CH		Swiss Prime Site AG SIX:SPSN	11.4B CHF	20.7	29.9	39.5	40
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	107B HKD	5.3	24.8	17.5	17.5
SG		Capitaland Investment Ltd SGX:9CI	14.3B SGD	6.7	98.7	28.5	35
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	75.9B CNY	4.2	18.1	13.8	13.8
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	74.9B HKD	5.9	-17.7	10.3	10.3
DE		Deutsche Wohnen SE XETRA:DWNI	8.3B EUR	4.2	-18.4	17	28.8

				Revenue Growth	P/S to Growth
SE		Wihlborgs Fastigheter AB STO:WIHL	Average P/S: 8 6.2	6%	1
DE		Vonovia SE XETRA:VNA	4	0%	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	12.8	12%	1.1
HK	S	Swire Properties Ltd HKEX:1972	9.1	19%	0.5
IL		Azrieli Group Ltd TASE:AZRG	9.2	4%	2.3
CH		Swiss Prime Site AG SIX:SPSN	20.7	11%	1.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.7	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.2	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	5.9	4%	1.5
DE		Deutsche Wohnen SE XETRA:DWNI	4.2	-17%	N/A

				Earnings Growth	PEG
SE		Wihlborgs Fastigheter AB STO:WIHL	Average P/E: 28.4 12.2	1%	12.2
DE		Vonovia SE XETRA:VNA	7.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	14.7	-7%	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -95.2	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	21.4	16%	1.3
CH		Swiss Prime Site AG SIX:SPSN	29.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.8	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	98.7	85%	1.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	18.1	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -17.7	N/A	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	Negative Multiple: -18.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
SE		Wihlborgs Fastigheter AB STO:WIHL	Average EV/EBITDA: 21.2 20	7%	2.9
DE		Vonovia SE XETRA:VNA	22.1	8%	2.8
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -87.4	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	21.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	22	17%	1.3
CH		Swiss Prime Site AG SIX:SPSN	39.5	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	12%	1.5
SG		Capitaland Investment Ltd SGX:9CI	28.5	21%	1.4
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.8	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.3	5%	2.1
DE		Deutsche Wohnen SE XETRA:DWNI	17	-7%	N/A

				EBIT Growth	EV/EBIT to Growth
SE		Wihlborgs Fastigheter AB STO:WIHL	Average EV/EBIT: 23.6 20	4%	5
DE		Vonovia SE XETRA:VNA	26.8	20%	1.3
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	21.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	22.2	13%	1.7
CH		Swiss Prime Site AG SIX:SPSN	40	13%	3.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	35	24%	1.5
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.8	31%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.3	5%	2.1
DE		Deutsche Wohnen SE XETRA:DWNI	28.8	16%	1.8

Wihlborgs Fastigheter AB
STO:WIHL

Relative Value

Valuation Multiples

Multiples Across Competitors

WIHL Competitors Multiples
Wihlborgs Fastigheter AB Competitors

See Also

Company

Help

Tools

Stocks

Wihlborgs Fastigheter AB STO:WIHL

Relative Value

Valuation Multiples

Multiples Across Competitors

WIHL Competitors Multiples Wihlborgs Fastigheter AB Competitors

See Also

Company

Help

Tools

Stocks

Wihlborgs Fastigheter AB
STO:WIHL

WIHL Competitors Multiples
Wihlborgs Fastigheter AB Competitors