|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.32 EUR | -1.10% |
|
-7.04% | +15.80% |
| 03-03 | Berlin Rents Continue to Rise – New Builds Especially Expensive | DP |
| 02-28 | Miersch Makes Tenant Protection a Condition for Heating Law | DP |
Company Valuation: TAG Immobilien AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,789 | 3,602 | 1,060 | 2,315 | 2,520 | 2,895 | 2,895 | - |
| Change | - | -4.93% | -70.57% | 118.34% | 8.85% | 14.87% | 0% | - |
| Enterprise Value (EV) 1 | 6,504 | 6,577 | 4,679 | 5,581 | 5,635 | 6,027 | 6,321 | 6,314 |
| Change | - | 1.12% | -28.86% | 19.29% | 0.96% | 6.96% | 4.87% | -0.11% |
| P/E ratio | 10.5x | 6.87x | 9.6x | -5.84x | 22.1x | 7.23x | 6.35x | 6.37x |
| PBR | 1.46x | 1.19x | 0.33x | 0.8x | 0.83x | 0.79x | 0.7x | 0.65x |
| PEG | - | 0.2x | -0.1x | 0x | -0x | 0x | 0.5x | -16.42x |
| Capitalization / Revenue | 11.7x | 10.8x | 3.12x | 6.6x | 7x | 7.7x | 6.82x | 6.36x |
| EV / Revenue | 20.2x | 19.7x | 13.8x | 15.9x | 15.6x | 16x | 14.9x | 13.9x |
| EV / EBITDA | 29.3x | 29.1x | 20x | 23.6x | 23.6x | 23.2x | 20.2x | 17.8x |
| EV / EBIT | 11.2x | 8.64x | 26.5x | -13.2x | 34.1x | 13.1x | 10.8x | 10.8x |
| EV / FCF | 170x | -60.8x | -10.9x | 13.6x | 97.1x | -95.4x | -11.1x | 101x |
| FCF Yield | 0.59% | -1.65% | -9.14% | 7.34% | 1.03% | -1.05% | -9.04% | 0.99% |
| Dividend per Share 2 | 0.88 | 0.93 | - | - | 0.4 | 0.3934 | 0.511 | 0.6229 |
| Rate of return | 3.4% | 3.78% | - | - | 2.79% | 2.57% | 3.34% | 4.07% |
| EPS 2 | 2.47 | 3.58 | 0.63 | -2.26 | 0.65 | 2.119 | 2.413 | 2.403 |
| Distribution rate | 35.6% | 26% | - | - | 61.5% | 18.6% | 21.2% | 25.9% |
| Net sales 1 | 322.5 | 333.1 | 339.9 | 350.8 | 360.2 | 375.9 | 424.6 | 454.9 |
| EBITDA 1 | 222.3 | 226.1 | 233.5 | 236.4 | 238.5 | 259.5 | 312.8 | 354.3 |
| EBIT 1 | 583.2 | 761.4 | 176.8 | -423.5 | 165.3 | 459.4 | 587.1 | 587 |
| Net income 1 | 393.5 | 570.5 | 113.1 | -396.9 | 121.1 | 372.5 | 447.3 | 452.2 |
| Net Debt 1 | 2,715 | 2,974 | 3,619 | 3,266 | 3,115 | 3,132 | 3,426 | 3,419 |
| Reference price 2 | 25.90 | 24.61 | 6.04 | 13.20 | 14.36 | 15.32 | 15.32 | 15.32 |
| Nbr of stocks (in thousands) | 146,295 | 146,380 | 175,391 | 175,442 | 175,483 | 188,951 | 188,951 | - |
| Announcement Date | 17/03/21 | 15/03/22 | 16/03/23 | 12/03/24 | 25/03/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.31x | 16.12x | 23.35x | 2.54% | 3.38B | |
| 98.21x | - | - | - | 47.14B | |
| 8.41x | 18.18x | 22.38x | 4.85% | 25.43B | |
| 5.02x | 0.57x | 1.15x | 5.87% | 19.06B | |
| 11.19x | 3.81x | 9.5x | -.--% | 14.88B | |
| 18.7x | - | - | 5.69% | 9.85B | |
| -1.76x | 1.34x | -28.12x | -.--% | 7.59B | |
| 9.98x | 0.98x | 8.04x | 1.95% | 7.56B | |
| 6.27x | 15.62x | 22.16x | 4.7% | 5.7B | |
| 11.48x | 0.56x | 7.45x | 4.04% | 4.43B | |
| Average | 17.48x | 7.15x | 8.24x | 3.29% | 14.5B | |
| Weighted average by Cap. | 37.67x | 7.88x | 9.29x | 3.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- TEG Stock
- Valuation TAG Immobilien AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition