Varia US Properties Valuation

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

Below Fair Value: VARNZ (CHF27.3) is trading below our estimate of fair value (CHF58.91)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for VARNZ. This is calculated by dividing VARNZ's market cap by their current revenue.
What is VARNZ's PS Ratio?
PS Ratio	2.4x
Sales	US$130.00m
Market Cap	US$309.14m

VARNZ 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	8.2x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for VARNZ 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	6.1x
ASLI abrdn European Logistics Income	7.2x	n/a	UK£236.6m
TPFG Property Franchise Group	6.7x	42.4%	UK£273.5m
PSDL Phoenix Spree Deutschland	6.9x	-13.0%	UK£159.8m
PNS Panther Securities	3.7x	n/a	UK£55.8m
VARNZ Varia US Properties	2.4x	29.2%	CHF 276.4m

Price-To-Sales vs Peers: VARNZ is good value based on its Price-To-Sales Ratio (2.4x) compared to the peer average (6.1x).

Price to Sales Ratio vs Industry

How does VARNZ'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$2.12b
ETLN Etalon Group	0.3x	10.5%	US$210.89m
WJG Watkin Jones	0.1x	1.6%	US$67.22m
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: VARNZ is good value based on its Price-To-Sales Ratio (2.4x) compared to the UK Real Estate industry average (3.9x).

Price to Sales Ratio vs Fair Ratio

What is VARNZ'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.

VARNZ PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.4x
Fair PS Ratio	4.5x

Price-To-Sales vs Fair Ratio: VARNZ is good value based on its Price-To-Sales Ratio (2.4x) compared to the estimated Fair Price-To-Sales Ratio (4.5x).

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

€170.4m

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

0NC0

€17.32

-36.6%

UBM Development

€129.3m

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

0GD5

€17.90

-13.8%

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