Arlandastad Group Valuation

Q: What is the Fair Price of 9KO when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9KO (€2.35) is trading above our estimate of [[fair value]] (€0.55)

Is 9KO undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

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 9KO when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9KO (€2.35) is trading above our estimate of fair value (€0.55)

Significantly Below Fair Value: 9KO is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9KO?

Key metric: As 9KO is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9KO. This is calculated by dividing 9KO's market cap by their current revenue.
What is 9KO's PS Ratio?
PS Ratio	4.6x
Sales	SEK 390.88m
Market Cap	SEK 1.80b

9KO 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	8.3x
Enterprise Value/EBITDA	64.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 9KO's PS Ratio compare to its peers?

The above table shows the PS ratio for 9KO 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	3x
CRZK CR Energy	8x	39.0%	€121.4m
ZYW China Properties Group	3.1x	n/a	€66.9m
INS Instone Real Estate Group	0.8x	17.3%	€359.1m
NUVA Noratis	0.3x	16.6%	€15.4m
9KO Arlandastad Group	4.6x	12.2%	€1.8b

Price-To-Sales vs Peers: 9KO is expensive based on its Price-To-Sales Ratio (4.6x) compared to the peer average (3x).

Price to Sales Ratio vs Industry

How does 9KO's PS Ratio compare vs other companies in the DE Real Estate Industry?

9 Companies	Price / Sales	Estimated Growth	Market Cap
DMRE DEMIRE Deutsche Mittelstand Real Estate	0.5x	-42.0%	US$94.01m
ADJ Adler Group	0.1x	n/a	US$55.65m
NUVA Noratis	0.3x	16.6%	US$16.12m
A4Y ACCENTRO Real Estate	0.1x	5.2%	US$10.34m

9 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 9KO is expensive based on its Price-To-Sales Ratio (4.6x) compared to the German Real Estate industry average (3.5x).

Price to Sales Ratio vs Fair Ratio

What is 9KO'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.

9KO PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	4.6x
Fair PS Ratio	0.9x

Price-To-Sales vs Fair Ratio: 9KO is expensive based on its Price-To-Sales Ratio (4.6x) compared to the estimated Fair Price-To-Sales Ratio (0.9x).

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.