Real Brokerage Valuation
Is 87M undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
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 87M when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 87M (€4.98) is trading below our estimate of fair value (€9.54)
Significantly Below Fair Value: 87M is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 87M?
Key metric: As 87M is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is 87M's PS Ratio? | |
|---|---|
| PS Ratio | 1x |
| Sales | US$1.10b |
| Market Cap | US$1.05b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.9x |
| Enterprise Value/EBITDA | -51.2x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does 87M's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 4x | ||
ADL Adler Real Estate | 2.1x | n/a | €980.4m |
SPB Sedlmayr Grund und Immobilien | 6.7x | n/a | €903.2m |
GWK3 GAG Immobilien | 1.8x | n/a | €848.5m |
DEQ Deutsche EuroShop | 5.3x | -0.2% | €1.5b |
87M Real Brokerage | 1x | 23.2% | €1.1b |
Price-To-Sales vs Peers: 87M is good value based on its Price-To-Sales Ratio (1x) compared to the peer average (4.6x).
Price to Sales Ratio vs Industry
How does 87M's PS Ratio compare vs other companies in the DE Real Estate Industry?
Price-To-Sales vs Industry: 87M is good value based on its Price-To-Sales Ratio (1x) compared to the German Real Estate industry average (3.7x).
Price to Sales Ratio vs Fair Ratio
What is 87M'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.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 1x |
| Fair PS Ratio | 0.2x |
Price-To-Sales vs Fair Ratio: 87M is expensive based on its Price-To-Sales Ratio (1x) compared to the estimated Fair Price-To-Sales Ratio (0.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €4.98 | €7.00 +40.5% | 6.7% | €7.46 | €6.53 | n/a | 2 |
| Nov ’25 | €5.15 | €6.47 +25.5% | 7.1% | €6.93 | €6.00 | n/a | 2 |
| Oct ’25 | €4.84 | €6.41 +32.5% | 7.1% | €6.87 | €5.96 | n/a | 2 |
| Sep ’25 | €5.65 | €6.41 +13.5% | 7.1% | €6.87 | €5.96 | n/a | 2 |
| Aug ’25 | €5.40 | €5.66 +4.7% | 2.0% | €5.77 | €5.54 | n/a | 2 |
| Jul ’25 | €3.38 | €5.69 +68.5% | 2.0% | €5.81 | €5.58 | n/a | 2 |
| Jun ’25 | €4.36 | €5.69 +30.6% | 2.0% | €5.81 | €5.58 | n/a | 2 |
| May ’25 | €3.42 | €3.91 +14.5% | 5.9% | €4.14 | €3.68 | n/a | 2 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.
Discover undervalued companies
Murapol
zł1.4b
Engages in the residential real estate development in Poland.
44L
zł7.66
7D
2.1%
1Y
n/a
Tokyu Fudosan Holdings
JP¥697.2b
Engages in the real estate business in Japan and internationally.
T8F
JP¥6.00
7D
3.4%
1Y
4.3%
Relo Group
JP¥265.3b
Engages in the provision of property management services in Japan.
665
JP¥10.70
7D
0%
1Y
16.3%