EN DE

Aroundtown SA (AT1) Fair Value & Analysis

Real Estate · DE · Market cap €2.2B

AS Aroundtown SA AT1 · XETRA
Price€2.17
Fair Value€5.31
Upside+145.2%
Quality69/100
Watch Aroundtown SA for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 45.2% net margin
High debt · generates free cash flow
3.77% dividend yield
Ranks above peers (10/14)
Moderate moat 64/100
Evidence: Medium Range €4.77 – €8.63 Share as image

Fair value as of: Jul 18, 2026

From 14 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from €5.81 to €5.31 (−8.6%) since Jun 26, 2026. Share price −1.6% over the past month.

A solid business, screening 145% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (€4.77). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (€4.77 to €8.63) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€6.27 €0.8736 Fair Value €5.31 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range €0.8736 – €6.27 · fair‑value band €4.77 – €8.63 · the €2.17 price screens below the €5.31 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Aroundtown SA (AT1) currently trades at €2.17, while our model-based Fair Value estimate is €5.31, implying the stock looks roughly 145.2% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Aroundtown SA generated revenue of €1.6B at a net margin of 45.2%. Revenue declined 1.2% year over year. It earns a return on equity of 6.1%. Net debt stands at €15.5B. Fundamentals as of Jul 18, 2026

Our scenario range runs from €4.77 (bear case) to €8.63 (bull case); at €2.17, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at 145%, AT1 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF €5.27 €17.86 80
Residual Income €6.85 €7.69 €13.18 76
Rev-Margin DCF €5.87 €16.82 74
All 14 models by family
DCF Models
FCF DCF €4.00 €18.45 38
5Y Revenue Exit €5.34 €17.92 39
5Y EBITDA Exit €0.8100 €10.50 €27.10 41
10Y Revenue Exit €5.98 €16.16 36
10Y EBITDA Exit €0.0900 €10.25 €28.67 37
Multiples
P/S Multiple €7.26 €9.69 €12.11 58
P/B Multiple €10.73 €14.31 €17.88 55
EV/EBIT €5.09 €9.86 €14.64 53
EV/EBITDA €2.06 €5.82 €9.58 54
EV/Revenue €1.21 €4.34 43
Asset-Based
NCAV (Graham) €3.87 €5.18 €7.73 50
Growth DCF
Growth DCF €5.27 €17.86 80
Rev-Margin DCF €5.87 €16.82 74
Economic Profit
Residual Income €6.85 €7.69 €13.18 76

Widest divergence: Multiples (€9.69) versus Asset-Based (€5.18). Highest evidence: Growth DCF (80).

Notify me when AT1 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €1.6B
Revenue growth (YoY) -1.2%
Net margin 45.2%
Return on equity 6.1%
Free cash flow €559M FY2025
P/E ratio 5.5
More key figures
Operating margin 61.6%
EPS (TTM) €0.4600
Dividend yield 3.8%
EPS growth (YoY) -74.7%
Net debt €15.5B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 62 · Market factors (momentum, volatility) 20

Profitability 37
Margins and returns on capital today
Quality Growth 85
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 23
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Aroundtown SA, together with its subsidiaries, operates as a real estate company in Germany, the Netherlands, the United Kingdom, Belgium, and internationally. The company operates through Commercial Portfolio and GCP Portfolio segments.

Full company description

Aroundtown SA, together with its subsidiaries, operates as a real estate company in Germany, the Netherlands, the United Kingdom, Belgium, and internationally. The company operates through Commercial Portfolio and GCP Portfolio segments. It invests in commercial real estate properties, including hotel, office, retail, logistics, and other properties, as well as in residential real estate properties. The company also engages in financing activities. Aroundtown SA was incorporated in 2004 and is based in Luxembourg, Luxembourg.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Aroundtown SA reported revenue of €1.5B in FY2025 versus €1.3B in FY2021, a compound +3.9%/yr. Reported net income was €872M in FY2025, compounding −5.2%/yr from FY2021.

Growth Quality 75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€1.5B
Latest YoY
+30.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+19.6%
Revenue +3.9%/yr
FY21 €1.3B
FY22 €1.6B
FY23 €1.2B
FY24 €1.2B
FY25 €1.5B
Net income −5.2%/yr
FY21 €1.1B
FY22 −€457M
FY23 −€1.8B
FY24 €256M
FY25 €872M

Watch AT1: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Aroundtown SA Fair Value". https://www.fairvalue-calculator.com/stock/AT1

Peer Group

Real Estate Services · 520 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside +145% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 2% · Below median
Net margin (TTM) 45% · Top 25%
Operating margin (TTM) 62% · Top 25%
Revenue growth -1% · Below median
Dividend yield (TTM) 3.8% · Above median
Debt / equity 1.65× · Higher than 75% of peers

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 4.6× · Cheaper than 75% of peers
P/B 0.32× · Cheaper than 75% of peers
P/S (TTM) 1.64× · Cheaper than median
P/FCF 4.5× · Pricier than median
EV/EBITDA 12.7× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 37
FUTURE 0 · sector 10
PAST 24 · sector 16
HEALTH 18 · sector 85
DIVIDEND 75 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare Aroundtown SA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Aroundtown SA (AT1) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of €5.31 versus a price of €2.17, about +145% (undervalued).
What is the fair value of AT1?
Our model-based fair value for Aroundtown SA is €5.31 (as of Jul 18, 2026), built from audited fundamentals. The current price is €2.17.
What is the quality score of AT1?
Aroundtown SA has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Aroundtown SA (AT1)?
Aroundtown SA reported trailing-twelve-month revenue of about €1.6B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of AT1?
The net profit margin of Aroundtown SA is about 45.2%, meaning it keeps roughly 45.2% of revenue as net income. Based on the latest reported figures.
Does Aroundtown SA pay a dividend?
Aroundtown SA currently shows a dividend yield of about 3.77% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Aroundtown SA and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.