Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	8.0	14.0	0.8
SYN prop e tech S.A.	0.3	1.5	0.8
Mediana / SYN prop e tech S.A.	29.6	9.4	1.0

---

Pozostałe spółki z branży Real Estate - Diversified

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Hang Lung Group Limited	0010.HK	2,161	-24.9	10.8	0.2	HKSE
Tomson Group Limited	0258.HK	794	47.7	34.1	0.5	HKSE
Hong Kong Ferry (Holdings) Company Limited	0050.HK	206	27.3	10.0	0.2	HKSE
CSI Properties Limited	0497.HK	279	-12.5	-0.6	0.1	HKSE
Lai Sun Development Company Limited	0488.HK	98	357.5	-0.4	0.0	HKSE
Fujian Sanmu Group Co., Ltd.	000632.SZ	247	2.2	-3.1	1.8	Shenzhen
Shenzhen Special Economic Zone Real Estate & Properties (Group) Co., Ltd.	000029.SZ	2,426	-61.0	-186.7	5.5	Shenzhen
Henderson Land Development Company Limited	0012.HK	16,961	0.2	22.0	0.4	HKSE
China Merchants Land Limited	0978.HK	138	284.2	-0.5	0.1	HKSE
Great Eagle Holdings Limited	0041.HK	1,330	-4.1	-6.1	0.2	HKSE
S E A Holdings Limited	0251.HK	101	-15.7	-6.1	0.2	HKSE
Shun Tak Holdings Limited	0242.HK	231	-6.2	-2.2	0.1	HKSE
New World Development Company Limited	0017.HK	1,699	-73.2	-0.8	0.1	HKSE
DongWon Development Co.,Ltd.	013120.KQ	181	10.2	13.5	0.2	KOSDAQ
Joy City Property Limited	0207.HK	424	-1.4	-30.5	0.1	HKSE
Shenzhen New Nanshan Holding (Group) Co., Ltd.	002314.SZ	982	-36.3	-5.1	0.8	Shenzhen
CCCG Real Estate Corporation Limited	000736.SZ	477	6.4	-0.6	-0.8	Shenzhen
HKR International Limited	0480.HK	170	-82.8	-1.3	0.1	HKSE
Zhong An Group Limited	0672.HK	73	-3.4	26.9	0.1	HKSE
China Agri-Products Exchange Limited	0149.HK	53	-2.3	54.1	0.2	HKSE
SK D&D Co. Ltd.	210980.KS	141	-5.5	4.7	0.3	KSE
Kindom Development Co., Ltd.	2520.TW	916	3.3	5.1	1.2	Taiwan
Urbanet Corporation Co.,Ltd.	3242.T	115	-15.8	48.4	1.1	Tokyo
Huang Hsiang Construction Corporation	2545.TW	545	-4.6	4.7	1.0	Taiwan
SanDi Properties Co.,Ltd.	1438.TW	135	147.3	-23.2	1.4	Taiwan
Tokyu Fudosan Holdings Corporation	3289.T	5,129	-4.4	9.5	0.9	Tokyo
Polaris Holdings Co., Ltd.	3010.T	334	5.5	12.1	1.1	Tokyo
Sinolink Worldwide Holdings Limited	1168.HK	261	-3.5	10.0	4.0	HKSE
The Global Ltd.	3271.T	200	-3.3	12.5	3.5	Tokyo
Xi S&D Inc.	317400.KS	103	14.6	40.1	0.3	KSE
Beijing Capital Grand Limited	1329.HK	250	-48.0	-10.7	0.5	HKSE
Sino-Ocean Group Holding Limited	3377.HK	131	7.9	-0.0	-0.1	HKSE
Good Com Asset Co., Ltd.	3475.T	215	3.3	9.7	2.6	Tokyo
Lib Work Co.,Ltd.	1431.T	113	14.5	26.0	3.6	Tokyo
Open House Group Co., Ltd.	3288.T	5,125	3.1	8.5	1.5	Tokyo
Ascot Corp.	3264.T	232	-0.4	8.6	1.2	Tokyo
Hung Sheng Construction Ltd.	2534.TW	405	-2.8	40.0	0.8	Taiwan
Radium Life Tech. Co., Ltd.	2547.TW	429	-3.8	4.2	0.8	Taiwan
Hainan Airport Infrastructure Co., Ltd	600515.SS	5,385	32.8	113.3	1.6	Shanghai
Shining Building Business Co. Ltd.	5531.TW	308	-9.5	-122.0	0.9	Taiwan
Everbright Jiabao Co., Ltd.	600622.SS	573	3.1	-2.9	1.2	Shanghai
Full Wang International Development Co., Ltd.	6219.TWO	96	-6.9	5.8	1.4	Taipei Exchange
Sweeten Real Estate Development Co.,Ltd.	5525.TW	322	0.2	16.4	1.8	Taiwan
Retal Urban Development Company	4322.SR	1,938	13.1	26.8	8.5	Saudi
Chong Hong Construction Co., Ltd.	5534.TW	820	2.0	10.7	1.2	Taiwan
KSL Holdings Berhad	5038.KL	384	2.2	3.4	0.4	Kuala Lumpur
Eco World International Berhad	5283.KL	190	9.2	17.3	0.7	Kuala Lumpur
Arriyadh Development Co.	4150.SR	1,564	22.5	19.8	2.3	Saudi
Rich Development Co.,Ltd.	5512.TWO	224	-9.4	40.9	0.5	Taipei Exchange
Zhejiang China Commodities City Group Co., Ltd.	600415.SS	15,790	27.1	36.5	5.4	Shanghai
Taiba Investments Co.	4090.SR	2,732	14.1	28.8	1.5	Saudi
Acrinova AB (publ)	ACRI-A.ST	84	-1.1	15.0	0.9	Stockholm Stock Exchange
Acrinova AB (publ)	ACRI-B.ST	94	-0.3	15.3	0.9	Stockholm Stock Exchange
LAND Co., Ltd.	8918.T	85	15.9	14.4	1.4	Tokyo
Heiwa Real Estate Co., Ltd.	8803.T	1,016	-3.5	15.4	1.2	Tokyo
Sankyo Frontier Co.,Ltd.	9639.T	301	2.9	7.9	0.9	Tokyo
San Far Property Limited	9946.TW	224	0.6	17.6	1.0	Taiwan
Mitsubishi Estate Co., Ltd.	8802.T	23,178	0.5	17.5	1.3	Tokyo
AEON Mall Co., Ltd.	8905.T	4,496	-0.9	44.4	1.3	Tokyo
Starts Corporation Inc.	8850.T	1,460	6.4	8.7	1.2	Tokyo
Mitsui Fudosan Co., Ltd.	8801.T	26,524	-0.9	15.3	1.2	Tokyo
Wadakohsan Corporation	8931.T	110	-4.3	5.1	0.5	Tokyo
Meiho Enterprise Co., Ltd.	8927.T	88	-1.2	12.6	1.5	Tokyo
Tosei Corporation	8923.T	854	0.1	9.0	1.3	Tokyo
Fastighets AB Balder (publ)	BALD-B.ST	8,513	-7.1	12.3	0.9	Stockholm Stock Exchange
ALM Equity AB (publ)	ALM-PREF.ST	166	-1.4	-1.8	0.6	Stockholm Stock Exchange
ALM Equity AB (publ)	ALM.ST	154	-1.4	-1.8	0.6	Stockholm Stock Exchange
Aspen Group	APZ.AX	577	22.7	14.0	1.7	Australian Securities Exchange
Henry Boot PLC	BOOT.L	406	5.6	12.8	0.7	London Stock Exchange
CBo Territoria SA	CBOT.PA	156	-0.4	9.3	0.6	Paris
Catena AB (publ)	CATE.ST	3,057	6.0	20.6	1.2	Stockholm Stock Exchange
Bangkok Land Public Company Limited	BLAND.BK	240	3.6	7.2	0.2	Thailand
Barwa Real Estate Company Q.P.S.C.	BRES.QA	2,940	-0.5	8.6	0.5	Qatar
Bangkok Land Public Company Limited	BLAND-R.BK	240	3.6	7.2	0.2	Thailand
Branicks Group AG	BRNK.DE	187	-12.9	-0.6	0.2	XETRA
Citycon Oyj	CTY1S.HE	821	-5.8	-14.7	0.4	Helsinki
Central Pattana Public Company Limited	CPN.BK	6,474	2.6	12.3	2.0	Thailand
Comstock Holding Companies, Inc.	CHCI	101	10.7	6.7	1.9	NASDAQ Capital Market
Central Pattana Public Company Limited	CPN-R.BK	6,474	2.6	12.3	2.0	Thailand
FastPartner AB (publ)	FPAR-A.ST	1,233	-3.6	17.9	0.7	Stockholm Stock Exchange
FastPartner AB (publ)	FPAR-D.ST	1,213	-3.6	17.9	0.7	Stockholm Stock Exchange
Diös Fastigheter AB (publ)	DIOS.ST	1,042	-5.5	16.4	0.8	Stockholm Stock Exchange
Echo Investment S.A.	ECH.WA	541	-2.8	-139.2	1.2	Warsaw Stock Exchange
GuocoLand Limited	F17.SI	1,267	-8.0	13.4	0.4	Stock Exchange of Singapore
Hufvudstaden AB (publ)	HUFV-A.ST	2,535	9.4	29.7	0.9	Stockholm Stock Exchange
HIAG Immobilien Holding AG	HIAG.SW	1,375	6.3	14.7	1.0	Swiss Exchange
Hemisphere Properties India Limited	HEMIPROP.BO	458	-1,275.8	-537.9	10.1	Bombay Stock Exchange
Hemisphere Properties India Limited	HEMIPROP.NS	458	-1,275.8	-537.9	10.1	National Stock Exchange of India
Home Consortium Limited	HMC.AX	1,323	35.6	9.0	1.1	Australian Securities Exchange
Grupo Gicsa S.A.B. de C.V.	GICSAB.MX	213	-4.9	5.4	0.1	Mexico
IMMOFINANZ AG	IIA.VI	2,519	-2.9	16.2	0.5	Vienna
The St. Joe Company	JOE	2,782	12.5	35.7	3.8	New York Stock Exchange
JHSF Participações S.A.	JHSF3.SA	648	0.2	4.2	0.7	São Paulo
OUE Limited	LJ3.SI	597	-6.0	-2.7	0.2	Stock Exchange of Singapore
LOG Commercial Properties e Participações S.A.	LOGG3.SA	333	-0.2	4.9	0.5	São Paulo
Lendlease Group	LLC.AX	2,457	-1.2	-2.8	0.7	Australian Securities Exchange
Lifestyle Communities Limited	LIC.AX	532	15.9	15.9	1.0	Australian Securities Exchange
Mobimo Holding AG	MOBN.SW	2,949	5.6	18.9	1.2	Swiss Exchange
Nexity SA	NXI.PA	614	-5.9	-4.6	0.3	Paris
NEPI Rockcastle S.A.	NRP.JO	54	253.2	10.5	0.9	Johannesburg
Morguard Corporation	MRC.TO	882	-8.0	6.4	0.3	Toronto Stock Exchange
The Phoenix Mills Limited	PHOENIXLTD.NS	6,720	31.2	58.0	5.5	National Stock Exchange of India
Novavest Real Estate AG	NREN.SW	491	-5.6	20.7	0.9	Swiss Exchange
The Phoenix Mills Limited	PHOENIXLTD.BO	6,726	31.2	58.0	5.5	Bombay Stock Exchange
NEPI Rockcastle S.A.	NRP.AS	5,550	271.1	10.8	0.9	Amsterdam
PSP Swiss Property AG	PSPN.SW	8,370	7.7	18.0	1.2	Swiss Exchange
Prestige Estates Projects Limited	PRESTIGE.BO	8,621	21.8	153.2	4.6	Bombay Stock Exchange
Quality Houses Public Company Limited	QH-R.BK	408	1.0	5.8	0.4	Thailand
Public Joint Stock Company PIK-specialized homebuilder	PIKK.ME	4,694	0.0	0.0	0.0	Moscow Stock Exchange
Prestige Estates Projects Limited	PRESTIGE.NS	8,645	21.8	153.2	4.6	National Stock Exchange of India
Quality Houses Public Company Limited	QH.BK	408	1.0	5.8	0.4	Thailand
PT Pakuwon Jati Tbk	PWON.JK	1,095	7.0	8.8	0.9	Jakarta Stock Exchange
Prozone Realty Limited	PROZONER.BO	63	4.8	-14.1	1.1	Bombay Stock Exchange
Stratus Properties Inc.	STRS	152	-28.6	-27.5	0.8	NASDAQ Global Select
Fastighets AB Trianon (publ)	TRIAN-B.ST	352	-7.8	14.6	0.7	Stockholm Stock Exchange
Stendörren Fastigheter AB (publ)	STEF-B.ST	610	-3.3	15.7	1.1	Stockholm Stock Exchange
Tuan Sing Holdings Limited	T24.SI	248	-20.6	132.7	0.3	Stock Exchange of Singapore
Frasers Property Limited	TQ5.SI	2,594	-26.6	92.3	0.5	Stock Exchange of Singapore
SYN prop e tech S.A.	SYNE3.SA	169	0.4	1.7	0.8	São Paulo
Singapore Land Group Limited	U06.SI	2,464	10.5	15.1	0.4	Stock Exchange of Singapore
Unitech Limited	UNITECH.NS	276	12.5	-0.9	-0.3	National Stock Exchange of India
Unitech Limited	UNITECH.BO	279	12.5	-0.9	-0.3	Bombay Stock Exchange
Corporación Inmobiliaria Vesta, S.A.B. de C.V.	VESTA.MX	2,410	4.8	20.7	0.9	Mexico
Zug Estates Holding AG	ZUGN.SW	1,383	8.4	18.8	1.1	Swiss Exchange
Wing Tai Holdings Limited	W05.SI	752	27.6	-10.8	0.3	Stock Exchange of Singapore