Yuexiu Real Estate Investment Trust Valuation
Is D3N undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation 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 D3N when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: D3N (€0.09) is trading above our estimate of fair value (€0.03)
Significantly Below Fair Value: D3N is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for D3N?
Key metric: As D3N is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is D3N's PS Ratio? | |
|---|---|
| PS Ratio | 2.2x |
| Sales | CN¥2.06b |
| Market Cap | CN¥4.57b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 12x |
| Enterprise Value/EBITDA | 20.8x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does D3N's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 3.4x | ||
FVI Fair Value REIT-AG | 2.3x | n/a | €56.1m |
HABA Hamborner REIT | 4.9x | 1.7% | €519.8m |
AOX alstria office REIT-AG | 5.1x | -1.5% | €1.2b |
DKG Deutsche Konsum REIT-AG | 1.4x | -9.5% | €143.1m |
D3N Yuexiu Real Estate Investment Trust | 2.2x | 0.2% | €4.9b |
Price-To-Sales vs Peers: D3N is good value based on its Price-To-Sales Ratio (2.2x) compared to the peer average (3.4x).
Price to Sales Ratio vs Industry
How does D3N's PS Ratio compare vs other companies in the European REITs Industry?
| 3 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
| 3 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Sales vs Industry: D3N is good value based on its Price-To-Sales Ratio (2.2x) compared to the European REITs industry average (8.2x).
Price to Sales Ratio vs Fair Ratio
What is D3N'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 | 2.2x |
| Fair PS Ratio | 1.5x |
Price-To-Sales vs Fair Ratio: D3N is expensive based on its Price-To-Sales Ratio (2.2x) compared to the estimated Fair Price-To-Sales Ratio (1.5x).
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 | €0.089 | €0.16 +80.5% | 20.3% | €0.20 | €0.12 | n/a | 3 |
| Nov ’25 | €0.12 | €0.16 +37.3% | 20.3% | €0.20 | €0.12 | n/a | 3 |
| Oct ’25 | €0.11 | €0.15 +40.8% | 21.6% | €0.20 | €0.12 | n/a | 4 |
| Sep ’25 | €0.05 | €0.15 +197.0% | 21.2% | €0.19 | €0.12 | n/a | 4 |
| Aug ’25 | €0.085 | €0.15 +80.4% | 19.1% | €0.19 | €0.12 | n/a | 4 |
| Jul ’25 | €0.083 | €0.15 +84.8% | 19.1% | €0.19 | €0.12 | n/a | 4 |
| Jun ’25 | €0.088 | €0.15 +74.3% | 19.1% | €0.19 | €0.12 | n/a | 4 |
| May ’25 | €0.074 | €0.15 +107.3% | 19.1% | €0.19 | €0.12 | n/a | 4 |
| Apr ’25 | €0.12 | €0.15 +33.4% | 19.1% | €0.19 | €0.12 | n/a | 4 |
| Mar ’25 | €0.11 | €0.17 +58.5% | 11.3% | €0.20 | €0.14 | n/a | 4 |
| Feb ’25 | €0.11 | €0.19 +73.3% | 17.5% | €0.24 | €0.14 | n/a | 4 |
| Jan ’25 | €0.13 | €0.19 +46.1% | 17.6% | €0.24 | €0.14 | n/a | 4 |
| Dec ’24 | €0.13 | €0.19 +47.5% | 17.6% | €0.24 | €0.14 | n/a | 4 |
| Nov ’24 | €0.12 | €0.19 +62.5% | 17.6% | €0.24 | €0.14 | €0.12 | 4 |
| Oct ’24 | €0.14 | €0.20 +41.4% | 10.0% | €0.24 | €0.18 | €0.11 | 4 |
| Sep ’24 | €0.16 | €0.20 +28.8% | 10.0% | €0.24 | €0.18 | €0.05 | 4 |
| Aug ’24 | €0.17 | €0.22 +32.9% | 7.4% | €0.24 | €0.20 | €0.085 | 4 |
| Jul ’24 | €0.18 | €0.26 +44.9% | 10.0% | €0.30 | €0.24 | €0.083 | 4 |
| Jun ’24 | €0.20 | €0.26 +29.7% | 10.0% | €0.30 | €0.24 | €0.088 | 4 |
| May ’24 | €0.22 | €0.26 +16.8% | 10.0% | €0.30 | €0.24 | €0.074 | 4 |
| Apr ’24 | €0.22 | €0.26 +18.9% | 10.0% | €0.30 | €0.24 | €0.12 | 4 |
| Mar ’24 | €0.28 | €0.32 +12.5% | 26.8% | €0.41 | €0.19 | €0.11 | 4 |
| Feb ’24 | €0.29 | €0.32 +10.4% | 25.4% | €0.40 | €0.19 | €0.11 | 4 |
| Jan ’24 | €0.21 | €0.41 +96.4% | 36.4% | €0.63 | €0.20 | €0.13 | 4 |
| Dec ’23 | €0.20 | €0.41 +104.2% | 36.4% | €0.63 | €0.20 | €0.13 | 4 |
| Nov ’23 | €0.16 | €0.41 +164.4% | 36.4% | €0.63 | €0.20 | €0.12 | 4 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Argan
€1.7b
Engages in designing, building, developing, owning, leasing, and managing logistical platforms in France.
871
€65.00
7D
-0.8%
1Y
-14.8%
Allied Properties Real Estate Investment Trust
CA$2.6b
Allied is a leading owner-operator of distinctive urban workspace in Canada's major cities.
5G8
CA$12.18
7D
0.5%
1Y
2.1%
Mercialys
€988.7m
Mercialys is one of France’s leading real estate companies.
M8Y
€10.60
7D
1.1%
1Y
23.9%