SW · AOX.SW
alstria office REIT-AG
- Sector
- Real Estate · REIT - Office
- Headquarters
- Hamburg 20095
- Website
- alstria.com
Price · as of 2024-12-31
$16.19
Market cap 2.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.30 | +62.45% |
| Intrinsic Value(DCF) | $8.29 | -48.8% |
| Graham-Dodd Method(GD) | $5.20 | -67.88% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $4.40 | $0.00 | |||
| 2011 | $5.80 | $3.70 | |||
| 2012 | $6.10 | $17.50 | |||
| 2013 | $5.30 | $4.90 | |||
| 2014 | $6.69 | $39.21 | $0.00 | $5.20 | $2.60 |
| 2015 | $6.75 | $27.50 | $5.85 | $4.00 | $0.00 |
| 2016 | $6.79 | $42.41 | $0.00 | $9.00 | $90.60 |
| 2017 | $8.32 | $27.50 | $0.00 | $13.70 | $7.10 |
| 2018 | $9.20 | $26.26 | $0.00 | $21.10 | $25.20 |
| 2019 | $10.16 | $26.82 | $1.47 | $24.70 | $14.90 |
| 2020 | $10.50 | $23.06 | $1.39 | $14.10 | $3.80 |
| 2021 | $10.89 | $22.77 | $2.21 | $15.80 | $12.50 |
| 2022 | $14.69 | $26.90 | $3.40 | $0.00 | $0.00 |
| 2023 | $16.08 | $18.68 | $0.00 | $0.00 | $0.00 |
| 2024 | $16.10 | $28.12 | $3.09 | $5.20 | $0.00 |
AI valuation
Our deep-learning model estimates alstria office REIT-AG's (AOX.SW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.30
- Current price
- $16.19
- AI upside
- +62.45%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.29
-48.8% upside
Graham-Dodd
$5.20
-67.88% upside
Graham Formula
—
— upside
About alstria office REIT-AG
alstria office REIT AG is the leading real-estate operator focusing solely on German office property in selected German markets. Our strategy is based on the ownership and an active management of our properties throughout their entire life cycle, strong added-value services to our customers and deep knowledge of the markets in which we operate. alstria strives for sustainable long-term value creation while taking advantage of short-term arbitrage of inefficiencies in the real estate markets. As of September 30, 2020, the portfolio comprises 110 buildings with a lettable area of 1.4 million square meters and a total portfolio value of EUR 4.4 billion.
- CEO
- Olivier Elamine
- Employees
- 186
- Beta
- 0.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.29 ÷ $16.19) − 1 = -48.8% (DCF, example).