PATRIZIA Valuation

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

PATD (€8.88) is trading below our estimate of [[fair value]] (€15.48)

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

Valuation Score

4/6

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

Below Fair Value: PATD (€8.88) is trading below our estimate of fair value (€15.48)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for PATD. This is calculated by dividing PATD's market cap by their current revenue.
What is PATD's PS Ratio?
PS Ratio	2.2x
Sales	€318.61m
Market Cap	€685.77m

PATD 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	2.1x
Enterprise Value/EBITDA	72x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does PATD's PS Ratio compare to its peers?

The above table shows the PS ratio for PATD 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	3.5x
WINK M Winkworth	2.5x	7.4%	UK£25.2m
FPO First Property Group	2.9x	n/a	UK£22.9m
DAR Dar Global	2.7x	26.8%	US$811.9m
HWG Harworth Group	5.8x	19.7%	UK£550.3m
PATD PATRIZIA	2.2x	0.3%	€685.8m

Price-To-Sales vs Peers: PATD is good value based on its Price-To-Sales Ratio (2.2x) compared to the peer average (8.4x).

Price to Sales Ratio vs Industry

How does PATD's PS Ratio compare vs other companies in the GB Real Estate Industry?

10 Companies	Price / Sales	Estimated Growth	Market Cap
IWG International Workplace Group	0.6x	6.1%	US$2.10b
ETLN Etalon Group	0.3x	10.5%	US$210.89m
WJG Watkin Jones	0.1x	1.6%	US$66.46m
RAV Raven Property Group	0.1x	-0.2%	US$23.74m

10 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: PATD is good value based on its Price-To-Sales Ratio (2.2x) compared to the UK Real Estate industry average (2.8x).

Price to Sales Ratio vs Fair Ratio

What is PATD'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.

PATD PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate PATD's Price-To-Sales 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?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Immobel

€172.6m

Engages in the real estate development business in Belgium, Luxembourg, France, Germany, Poland, and Spain.

0NC0

€17.32

-0.3%

-37.2%

Aroundtown

€3.0b

Operates as a real estate company in Germany, the Netherlands, the United Kingdom, Belgium, and internationally.

0RUH

€2.70

-2.6%

16.0%

UBM Development

€136.0m

Focuses on the development, management, and sale of real estate properties in Germany, Austria, Poland, and internationally.

0GD5

€17.90

-1.9%

-13.9%