Switch theme
Sign up to access all valuation multiples
NSI NV is a real estate investment trust. The company invests in commercial properties with its portfolio of income-producing assets, including shopping centers, high street retail, neighborhood centers, and retail parks.
1992
67
LTM Revenue $81.9M
LTM EBITDA $60.9M
$948M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
NSI has a last 12-month revenue (LTM) of $81.9M and a last 12-month EBITDA of $60.9M.
In the most recent fiscal year, NSI achieved revenue of $85.7M and an EBITDA of $30.7M.
NSI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NSI valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $81.9M | XXX | $85.7M | XXX | XXX | XXX |
| Gross Profit | n/a | XXX | $72.0M | XXX | XXX | XXX |
| Gross Margin | n/a | XXX | 84% | XXX | XXX | XXX |
| EBITDA | $60.9M | XXX | $30.7M | XXX | XXX | XXX |
| EBITDA Margin | 74% | XXX | 36% | XXX | XXX | XXX |
| EBIT | $64.2M | XXX | $62.2M | XXX | XXX | XXX |
| EBIT Margin | 78% | XXX | 73% | XXX | XXX | XXX |
| Net Profit | $37.1M | XXX | $14.6M | XXX | XXX | XXX |
| Net Margin | 45% | XXX | 17% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $398M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 2, 2025, NSI's stock price is EUR 24 (or $29).
NSI has current market cap of EUR 464M (or $547M), and EV of EUR 804M (or $948M).
See NSI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $948M | $547M | XXX | XXX | XXX | XXX | $2.16 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 2, 2025, NSI has market cap of $547M and EV of $948M.
NSI's trades at 11.1x EV/Revenue multiple, and 30.8x EV/EBITDA.
Equity research analysts estimate NSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
NSI has a P/E ratio of 14.7x.
See valuation multiples for NSI and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $547M | XXX | $547M | XXX | XXX | XXX |
| EV (current) | $948M | XXX | $948M | XXX | XXX | XXX |
| EV/Revenue | 11.6x | XXX | 11.1x | XXX | XXX | XXX |
| EV/EBITDA | 15.6x | XXX | 30.8x | XXX | XXX | XXX |
| EV/EBIT | 14.8x | XXX | 15.2x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | 14.7x | XXX | 37.5x | XXX | XXX | XXX |
| EV/FCF | 25.8x | XXX | 20.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialNSI's last 12 month revenue growth is 4%
NSI's revenue per employee in the last FY averaged $1.3M, while opex per employee averaged $0.1M for the same period.
NSI's rule of 40 is -237% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
NSI's rule of X is 84% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for NSI and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | 0% | XXX | XXX | XXX |
| EBITDA Margin | 74% | XXX | 36% | XXX | XXX | XXX |
| EBITDA Growth | 2% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | -237% | XXX | 40% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 84% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $1.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 11% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Investcorp Capital | XXX | XXX | XXX | XXX | XXX | XXX |
| Waha Capital | XXX | XXX | XXX | XXX | XXX | XXX |
| ASR Nederland | XXX | XXX | XXX | XXX | XXX | XXX |
| CVC Capital Partners | XXX | XXX | XXX | XXX | XXX | XXX |
| Eurocommercial Props | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
NSI acquired XXX companies to date.
Last acquisition by NSI was XXXXXXXX, XXXXX XXXXX XXXXXX . NSI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was NSI founded? | NSI was founded in 1992. |
| Where is NSI headquartered? | NSI is headquartered in Netherlands. |
| How many employees does NSI have? | As of today, NSI has 67 employees. |
| Is NSI publicy listed? | Yes, NSI is a public company listed on AMS. |
| What is the stock symbol of NSI? | NSI trades under NSI ticker. |
| When did NSI go public? | NSI went public in 2001. |
| Who are competitors of NSI? | Similar companies to NSI include e.g. Investcorp Capital, Waha Capital, ASR Nederland, CVC Capital Partners. |
| What is the current market cap of NSI? | NSI's current market cap is $547M |
| What is the current revenue of NSI? | NSI's last 12 months revenue is $81.9M. |
| What is the current revenue growth of NSI? | NSI revenue growth (NTM/LTM) is 4%. |
| What is the current EV/Revenue multiple of NSI? | Current revenue multiple of NSI is 11.6x. |
| Is NSI profitable? | Yes, NSI is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of NSI? | NSI's last 12 months EBITDA is $60.9M. |
| What is NSI's EBITDA margin? | NSI's last 12 months EBITDA margin is 74%. |
| What is the current EV/EBITDA multiple of NSI? | Current EBITDA multiple of NSI is 15.6x. |
| What is the current FCF of NSI? | NSI's last 12 months FCF is $36.7M. |
| What is NSI's FCF margin? | NSI's last 12 months FCF margin is 45%. |
| What is the current EV/FCF multiple of NSI? | Current FCF multiple of NSI is 25.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
