Vastned Retail Valuation

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

VASTNA (€21.05) is trading above our estimate of [[fair value]] (€20.76)

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

Below Fair Value: VASTNA (€21.05) is trading above our estimate of fair value (€20.76)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for VASTNA. This is calculated by dividing VASTNA's market cap by their current revenue.
What is VASTNA's PS Ratio?
PS Ratio	5.6x
Sales	€72.85m
Market Cap	€407.36m

VASTNA 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	15.1x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for VASTNA 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	5.2x
NRR NewRiver REIT	4.4x	-12.2%	UK£290.5m
CAL Capital & Regional	2.2x	-28.7%	UK£144.2m
SUPR Supermarket Income REIT	8.1x	5.3%	UK£873.6m
HMSO Hammerson	6.2x	2.3%	UK£1.4b
VASTNA Vastned Retail	5.6x	-0.5%	€407.4m

Price-To-Sales vs Peers: VASTNA is expensive based on its Price-To-Sales Ratio (5.6x) compared to the peer average (5x).

Price to Sales Ratio vs Industry

How does VASTNA's PS Ratio compare vs other companies in the European Retail REITs Industry?

0 Companies	Price / Sales	Estimated Growth	Market Cap

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: VASTNA is good value based on its Price-To-Sales Ratio (5.6x) compared to the European Retail REITs industry average (6.1x).

Price to Sales Ratio vs Fair Ratio

What is VASTNA'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.

VASTNA PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	5.6x
Fair PS Ratio	n/a

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

Big Yellow Group

UK£2.2b

Big Yellow is the UK's brand leader in self storage.

BYG

UK£11.04

-4.3%

0.9%

Immobiliare Grande Distribuzione SIIQ

€251.6m

Immobiliare Grande Distribuzione SIIQ S.p.A.

0STP

€2.25

3.8%

2.7%

Care REIT

UK£359.3m

Impact Healthcare REIT plc acquires, renovates, extends and redevelops high quality healthcare real estate assets in the UK and lets these assets on long-term full repairing and insuring leases to high-quality established healthcare operators which offer good quality care, under leases which provide the Company with attractive levels of rent cover.

CRT

UK£0.87

5.7%

1.0%