Safestay Valuation

Q: What is the Fair Price of 5RI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

5RI (€0.27) is trading above our estimate of [[fair value]] (€0.19)

Is 5RI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 5RI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5RI (€0.27) is trading above our estimate of fair value (€0.19)

Significantly Below Fair Value: 5RI is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5RI?

Key metric: As 5RI is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 5RI. This is calculated by dividing 5RI's market cap by their current revenue.
What is 5RI's PS Ratio?
PS Ratio	0.8x
Sales	UK£22.16m
Market Cap	UK£17.21m

5RI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3x
Enterprise Value/EBITDA	19.2x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 5RI's PS Ratio compare to its peers?

The above table shows the PS ratio for 5RI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	1.1x
CDZ0 MHP Hotel	0.3x	11.8%	€47.1m
IFA LS Invest	2.3x	n/a	€296.1m
HTG HomeToGo	1.2x	13.6%	€244.0m
ACX bet-at-home.com	0.4x	9.0%	€18.0m
5RI Safestay	0.8x	n/a	€17.2m

Price-To-Sales vs Peers: 5RI is good value based on its Price-To-Sales Ratio (0.8x) compared to the peer average (1.1x).

Price to Sales Ratio vs Industry

How does 5RI's PS Ratio compare vs other companies in the DE Hospitality Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap
MS1 Marley Spoon Group	0.07x	10.0%	US$13.85m
9UX Hostmore	0.0006x	n/a	US$138.43k

No more companies available in this PS range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 5RI is good value based on its Price-To-Sales Ratio (0.8x) compared to the European Hospitality industry average (1x).

Price to Sales Ratio vs Fair Ratio

What is 5RI's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

5RI PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.8x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 5RI's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.