Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Real Estate Management and Development
/
Instone Real Estate Group
INS
Instone Real Estate Group
Rising Rates And Regulatory Pressures Will Hurt German Residential Demand
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
12 Jul 25
Updated
12 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€9.80
2.3% undervalued
intrinsic discount
12 Jul
€9.57
Loading
1Y
2.8%
7D
0.1%
Author's Valuation
€9.8
2.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€9.8
2.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-22m
751m
2014
2017
2020
2023
2025
2026
2028
Revenue €717.7m
Earnings €46.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.66%
Real Estate revenue growth rate
0.38%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.99%
Calculation
€46.86m
Earnings '28
x
11.65x
PE Ratio '28
=
€545.70m
Market Cap '28
€545.70m
Market Cap '28
/
43.32m
No. shares '28
=
€12.60
Share Price '28
€12.60
Share Price '28
Discounted to 2025 @ 9.00% p.a.
=
€9.73
Fair Value '25
