Fastighets AB Trianon Valuation

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

TRIABS (SEK22.7) is trading above our estimate of [[fair value]] (SEK7.08)

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

Valuation Score

1/6

Valuation Score 1/6

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

Below Fair Value: TRIABS (SEK22.7) is trading above our estimate of fair value (SEK7.08)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for TRIABS. This is calculated by dividing TRIABS's market cap by their current revenue.
What is TRIABS's PS Ratio?
PS Ratio	5.8x
Sales	SEK 769.60m
Market Cap	SEK 4.43b

TRIABS 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	14.9x
Enterprise Value/EBITDA	24.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for TRIABS 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	6.5x
TPFG Property Franchise Group	6.7x	42.4%	UK£273.5m
ASLI abrdn European Logistics Income	7.2x	n/a	UK£239.1m
PSDL Phoenix Spree Deutschland	6.9x	-13.0%	UK£159.3m
SRE Sirius Real Estate	5.1x	-4.4%	UK£1.3b
TRIABS Fastighets AB Trianon	5.8x	n/a	SEK 4.4b

Price-To-Sales vs Peers: TRIABS is good value based on its Price-To-Sales Ratio (5.8x) compared to the peer average (6.6x).

Price to Sales Ratio vs Industry

How does TRIABS'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$2.11b
ETLN Etalon Group	0.3x	10.5%	US$210.89m
WJG Watkin Jones	0.1x	1.6%	US$67.97m
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: TRIABS is expensive based on its Price-To-Sales Ratio (5.8x) compared to the UK Real Estate industry average (4.1x).

Price to Sales Ratio vs Fair Ratio

What is TRIABS'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.

TRIABS PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	5.8x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate TRIABS'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

Aroundtown

€3.2b

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

0RUH

€2.92

7.1%

28.6%

UBM Development

€130.4m

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

0GD5

€17.90

-13.5%

VIB Vermögen

€229.4m

A real estate holding company, develops, buys, holds, rents, and manages commercial real estate properties in Germany.

VIH1D

€9.92

n/a