Develia Valuation
Is 94L undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
6/6Valuation Score 6/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 94L when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 94L (€1.35) is trading below our estimate of fair value (€2.02)
Significantly Below Fair Value: 94L is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 94L?
Key metric: As 94L is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 94L's PE Ratio? | |
|---|---|
| PE Ratio | 7.4x |
| Earnings | zł367.14m |
| Market Cap | zł2.73b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.8x |
| Enterprise Value/EBITDA | 7.6x |
| PEG Ratio | 16.1x |
Price to Earnings Ratio vs Peers
How does 94L's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 32.8x | ||
FC9 FCR Immobilien | 12.6x | 8.8% | €93.3m |
GWK3 GAG Immobilien | 24x | n/a | €848.5m |
SPB Sedlmayr Grund und Immobilien | 65.6x | n/a | €903.2m |
DWB Dinkelacker | 29x | n/a | €305.7m |
94L Develia | 7.4x | 0.5% | €2.7b |
Price-To-Earnings vs Peers: 94L is good value based on its Price-To-Earnings Ratio (7.4x) compared to the peer average (32.8x).
Price to Earnings Ratio vs Industry
How does 94L's PE Ratio compare vs other companies in the European Real Estate Industry?
| 22 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 22 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 94L is good value based on its Price-To-Earnings Ratio (7.4x) compared to the European Real Estate industry average (18.2x).
Price to Earnings Ratio vs Fair Ratio
What is 94L's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 7.4x |
| Fair PE Ratio | 11.6x |
Price-To-Earnings vs Fair Ratio: 94L is good value based on its Price-To-Earnings Ratio (7.4x) compared to the estimated Fair Price-To-Earnings Ratio (11.6x).
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 | €1.35 | €1.68 +24.5% | 4.6% | €1.79 | €1.61 | n/a | 5 |
| Nov ’25 | €1.26 | €1.64 +30.6% | 6.9% | €1.78 | €1.47 | n/a | 5 |
| Oct ’25 | €1.37 | €1.60 +17.2% | 12.4% | €1.80 | €1.32 | n/a | 5 |
| Sep ’25 | €1.25 | €1.60 +27.7% | 12.4% | €1.80 | €1.32 | n/a | 5 |
| Aug ’25 | €1.29 | €1.60 +23.8% | 12.4% | €1.80 | €1.32 | n/a | 5 |
| Jul ’25 | €1.26 | €1.63 +28.8% | 10.4% | €1.80 | €1.41 | n/a | 5 |
| Jun ’25 | €1.40 | €1.63 +16.3% | 10.4% | €1.80 | €1.41 | n/a | 5 |
| May ’25 | €1.45 | €1.53 +5.7% | 13.1% | €1.78 | €1.29 | n/a | 5 |
| Apr ’25 | €1.34 | €1.35 +0.3% | 5.0% | €1.43 | €1.27 | n/a | 4 |
| Mar ’25 | €1.08 | €1.35 +24.9% | 5.0% | €1.43 | €1.27 | n/a | 4 |
| Feb ’25 | €1.11 | €1.29 +16.0% | 7.6% | €1.43 | €1.16 | n/a | 4 |
| Jan ’25 | €1.01 | €1.29 +27.5% | 7.6% | €1.43 | €1.16 | n/a | 4 |
| Dec ’24 | €1.08 | €1.29 +19.5% | 7.6% | €1.43 | €1.16 | n/a | 4 |
| Nov ’24 | €1.07 | €1.12 +5.3% | 5.3% | €1.22 | €1.06 | €1.26 | 4 |
| Oct ’24 | €0.93 | €1.09 +16.5% | 2.5% | €1.12 | €1.06 | €1.37 | 3 |
| Sep ’24 | €1.01 | €1.07 +6.2% | 6.6% | €1.13 | €0.97 | €1.25 | 3 |
| Aug ’24 | €1.10 | €1.07 -3.3% | 6.6% | €1.13 | €0.97 | €1.29 | 3 |
| Jul ’24 | €0.92 | €0.89 -2.9% | 24.1% | €1.10 | €0.60 | €1.26 | 3 |
| Jun ’24 | €0.83 | €0.78 -6.7% | 19.2% | €0.95 | €0.58 | €1.40 | 3 |
| May ’24 | €0.77 | €0.70 -8.9% | 13.9% | €0.78 | €0.57 | €1.45 | 3 |
| Apr ’24 | €0.66 | €0.63 -4.6% | 16.0% | €0.77 | €0.55 | €1.34 | 3 |
| Mar ’24 | €0.61 | €0.57 -6.6% | 3.7% | €0.60 | €0.55 | €1.08 | 3 |
| Feb ’24 | €0.57 | €0.57 +0.6% | 3.7% | €0.60 | €0.55 | €1.11 | 3 |
| Jan ’24 | €0.52 | €0.57 +9.3% | 3.7% | €0.60 | €0.55 | €1.01 | 3 |
| Dec ’23 | €0.46 | €0.57 +23.0% | 3.7% | €0.60 | €0.55 | €1.08 | 3 |
| Nov ’23 | €0.38 | €0.70 +84.9% | 11.7% | €0.79 | €0.60 | €1.07 | 3 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of 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%