Atenor Valuation

Is 0NG6 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 0NG6 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0NG6 (€4.05) is trading below our estimate of fair value (€19.05)

Significantly Below Fair Value: 0NG6 is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0NG6?

Key metric: As 0NG6 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0NG6. This is calculated by dividing 0NG6's market cap by their current revenue.
What is 0NG6's PS Ratio?
PS Ratio0.9x
Sales€205.30m
Market Cap€175.88m

Price to Sales Ratio vs Peers

How does 0NG6's PS Ratio compare to its peers?

The above table shows the PS ratio for 0NG6 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average5.5x
PSDL Phoenix Spree Deutschland
6.8x-13.0%UK£158.9m
ASLI abrdn European Logistics Income
7.2xn/aUK£238.2m
PCA Palace Capital
4.1xn/aUK£64.1m
PNS Panther Securities
3.7xn/aUK£55.8m
0NG6 Atenor
0.9x-3.5%€175.9m

Price-To-Sales vs Peers: 0NG6 is good value based on its Price-To-Sales Ratio (0.9x) compared to the peer average (5.5x).


Price to Sales Ratio vs Industry

How does 0NG6's PS Ratio compare vs other companies in the GB Real Estate Industry?

10 CompaniesPrice / SalesEstimated GrowthMarket Cap
IWG International Workplace Group
0.6x6.1%US$2.12b
ETLN Etalon Group
0.3x10.5%US$210.89m
WJG Watkin Jones
0.1x1.6%US$69.29m
RAV Raven Property Group
0.1x-0.2%US$23.74m
0NG6 0.9xIndustry Avg. 4.1xNo. of Companies10PS02.44.87.29.612+
10 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 0NG6 is good value based on its Price-To-Sales Ratio (0.9x) compared to the UK Real Estate industry average (4.2x).


Price to Sales Ratio vs Fair Ratio

What is 0NG6'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.

0NG6 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.9x
Fair PS Ratio1.2x

Price-To-Sales vs Fair Ratio: 0NG6 is good value based on its Price-To-Sales Ratio (0.9x) compared to the estimated Fair Price-To-Sales Ratio (1.2x).


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 0NG6 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€4.05
€6.05
+49.4%
2.5%€6.20€5.90n/a2
Nov ’25€4.36
€6.50
+49.3%
4.6%€6.80€6.20n/a2
Oct ’25€5.10
€6.50
+27.5%
4.6%€6.80€6.20n/a2
Sep ’25€5.47
€11.00
+101.1%
57.9%€20.00€6.20n/a3
Aug ’25€5.80
€13.40
+131.0%
49.3%€20.00€6.80n/a2
Jul ’25n/a
€13.40
0%
49.3%€20.00€6.80n/a2
Jun ’25€6.22
€13.40
+115.4%
49.3%€20.00€6.80n/a2
May ’25€6.06
€13.40
+121.1%
49.3%€20.00€6.80n/a2
Apr ’25€6.54
€13.40
+104.9%
49.3%€20.00€6.80n/a2
Mar ’25€6.50
€13.40
+106.1%
49.3%€20.00€6.80n/a2
Feb ’25€6.60
€13.40
+103.0%
49.3%€20.00€6.80n/a2
Jan ’25€7.44
€13.40
+80.1%
49.3%€20.00€6.80n/a2
Nov ’24€13.65
€24.67
+80.7%
32.7%€36.00€18.00€4.363
Oct ’24€12.00
€24.67
+105.6%
32.7%€36.00€18.00€5.103
Sep ’24€18.35
€29.33
+59.9%
23.2%€36.00€20.00€5.473
Aug ’24€28.10
€49.00
+74.4%
26.5%€62.00€36.00€5.802
Jul ’24€26.30
€53.50
+103.4%
15.9%€62.00€45.00n/a2
Jun ’24€24.00
€53.50
+122.9%
15.9%€62.00€45.00€6.222
Dec ’23€48.90
€63.00
+28.8%
1.6%€64.00€62.00€5.482
Nov ’23€42.20
€63.00
+49.3%
1.6%€64.00€62.00€13.652

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.


Discover undervalued companies