As of 2025-05-14, the Intrinsic Value of Xior Student Housing NV (XIOR.BR) is 34.04 EUR. This XIOR.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.25 EUR, the upside of Xior Student Housing NV is 20.50%.
The range of the Intrinsic Value is 14.35 - 83.77 EUR
Based on its market price of 28.25 EUR and our intrinsic valuation, Xior Student Housing NV (XIOR.BR) is undervalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.35 - 83.77 | 34.04 | 20.5% |
| DCF (Growth 10y) | 31.72 - 119.19 | 56.69 | 100.7% |
| DCF (EBITDA 5y) | 36.76 - 44.17 | 40.48 | 43.3% |
| DCF (EBITDA 10y) | 54.08 - 70.87 | 62.18 | 120.1% |
| Fair Value | 42.65 - 42.65 | 42.65 | 50.97% |
| P/E | 14.91 - 32.86 | 25.93 | -8.2% |
| EV/EBITDA | 18.59 - 25.76 | 23.49 | -16.8% |
| EPV | (9.82) - (0.51) | (5.17) | -118.3% |
| DDM - Stable | 12.36 - 29.40 | 20.88 | -26.1% |
| DDM - Multi | 22.53 - 39.80 | 28.61 | 1.3% |
| Market Cap (mil) | 1,294.42 |
| Beta | 0.56 |
| Outstanding shares (mil) | 45.82 |
| Enterprise Value (mil) | 2,933.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.00% |
| WACC | 6.63% |