United Urban Investment Corporation

DB:0S2 Stock Report

Market Cap: €2.7b

United Urban Investment Valuation

Is 0S2 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • 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 0S2 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0S2 (€835) is trading below our estimate of fair value (€1125.62)

Significantly Below Fair Value: 0S2 is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0S2?

Key metric: As 0S2 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0S2. This is calculated by dividing 0S2's market cap by their current earnings.
What is 0S2's PE Ratio?
PE Ratio19.6x
EarningsJP¥21.54b
Market CapJP¥422.96b

Price to Earnings Ratio vs Peers

How does 0S2's PE Ratio compare to its peers?

The above table shows the PE ratio for 0S2 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average39.6x
HABA Hamborner REIT
64.3x10.8%€526.3m
GRT Growthpoint Properties
34.7xn/aR44.0b
ESBA Empire State Realty OP
41.6xn/aUS$3.0b
T82U Suntec Real Estate Investment Trust
17.8x4.7%S$3.3b
0S2 United Urban Investment
19.6x0.5%€423.0b

Price-To-Earnings vs Peers: 0S2 is good value based on its Price-To-Earnings Ratio (19.6x) compared to the peer average (39.6x).


Price to Earnings Ratio vs Industry

How does 0S2's PE Ratio compare vs other companies in the European REITs Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
0S2 19.6xIndustry Avg. 21.9xNo. of Companies8PE01632486480+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0S2 is good value based on its Price-To-Earnings Ratio (19.6x) compared to the European REITs industry average (21.9x).


Price to Earnings Ratio vs Fair Ratio

What is 0S2'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.

0S2 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio19.6x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 0S2's Price-To-Earnings 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?

The above table shows the analyst 0S2 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€835.00
€1,009.63
+20.9%
3.2%€1,058.89€972.70n/a4
Nov ’25€800.00
€987.49
+23.4%
4.2%€1,033.14€919.02n/a5
Oct ’25€850.00
€1,006.18
+18.4%
3.6%€1,059.47€947.94n/a5
Sep ’25€875.00
€1,006.18
+15.0%
3.6%€1,059.47€947.94n/a5
Aug ’25€865.00
€997.77
+15.3%
4.5%€1,056.11€923.34n/a6
Jul ’25€805.00
€999.95
+24.2%
6.7%€1,061.62€861.43n/a6
Jun ’25€800.00
€999.95
+25.0%
6.7%€1,061.62€861.43n/a6
May ’25€880.00
€999.95
+13.6%
6.7%€1,061.62€861.43n/a6
Apr ’25€915.00
€1,001.16
+9.4%
6.6%€1,071.58€869.51n/a6
Mar ’25€845.00
€1,055.23
+24.9%
3.2%€1,100.51€1,012.47n/a5
Feb ’25€910.00
€1,055.23
+16.0%
3.2%€1,100.51€1,012.47n/a5
Jan ’25€895.00
€1,074.37
+20.0%
4.2%€1,128.54€1,025.36n/a5
Dec ’24€865.00
€1,036.10
+19.8%
4.1%€1,095.57€995.41n/a6
Nov ’24€930.00
€1,045.41
+12.4%
4.4%€1,109.89€1,002.07€800.006
Oct ’24€955.00
€1,051.90
+10.1%
4.7%€1,121.31€1,012.39€850.006
Sep ’24€965.00
€1,051.90
+9.0%
4.7%€1,121.31€1,012.39€875.006
Aug ’24€920.00
€1,046.88
+13.8%
5.5%€1,125.10€977.23€865.006
Jul ’24€900.00
€1,104.12
+22.7%
3.4%€1,174.35€1,050.01€805.006
Jun ’24€975.00
€1,104.12
+13.2%
3.4%€1,174.35€1,050.01€800.006
May ’24€985.00
€1,104.12
+12.1%
3.4%€1,174.35€1,050.01€880.006
Apr ’24€955.00
€1,104.12
+15.6%
3.4%€1,174.35€1,050.01€915.006
Mar ’24€995.00
€1,121.89
+12.8%
5.1%€1,204.55€1,013.24€845.006
Feb ’24€1,020.00
€1,121.89
+10.0%
5.1%€1,204.55€1,013.24€910.006
Jan ’24€1,040.00
€1,136.73
+9.3%
4.5%€1,211.37€1,049.85€895.006
Dec ’23€1,030.00
€1,136.73
+10.4%
4.5%€1,211.37€1,049.85€865.006
Nov ’23€1,050.00
€1,136.73
+8.3%
4.5%€1,211.37€1,049.85€930.006

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