NSI Valuation Multiples

NSI is valued at $361M as of October 2026, a 9.6x revenue multiple. In the last 12 months, NSI revenue was $75M and NSI EBITDA was $56M.

See full NSI profile

NSI Overview

About NSI

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.


Founded

1992

HQ

Netherlands

Employees

67

Website

nsi.nl

Financials (LTM)

Revenue: $75M
EBITDA: $56M

EV

$722M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

NSI Financials

NSI reported last 12-month revenue of $75M and EBITDA of $56M.

In the same LTM period, NSI generated $56M in EBITDA and $30M in net income.

Revenue (LTM)


NSI P&L

In the most recent fiscal year, NSI reported revenue of $83M and EBITDA of ($3M).

NSI is unprofitable as of last fiscal year, with gross margin of 82%, EBITDA margin of (4%), and net margin of (13%).

See analyst estimates for NSI
LTMLast FY202320242025202620272028
Revenue$75M$83M$83M$84M$83M
Gross Profit-$68M$68M$71M$68M
Gross Margin-82%82%84%82%
EBITDA$56M($3M)($199M)$30M($3M)
EBITDA Margin74%(4%)(241%)36%(4%)
EBIT Margin70%70%69%73%70%
Net Profit$30M($11M)($165M)$14M($11M)
Net Margin39%(13%)(200%)17%(13%)
Net Debt-$369M---

Financial data powered by Morningstar, Inc.

NSI Stock Performance

NSI has current market cap of $361M, and enterprise value of $722M.

Market Cap Evolution


NSI's stock price is $18.48.

NSI share price decreased by 3.4% in the last 30 days, and by 22.0% in the last year.

NSI has an EPS (earnings per share) of $-0.56.

See more trading valuation data for NSI
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$722M$361M0.2%-3.4%-3.6%-22.0%$-0.56

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

NSI Valuation Multiples

NSI trades at 9.6x EV/Revenue multiple, and 13.0x EV/EBITDA.

See NTM and 2027E valuation multiples for NSI

EV / Revenue (LTM)


NSI Financial Valuation Multiples

As of October 17, 2026, NSI has market cap of $361M and EV of $722M.

NSI has a P/E ratio of 12.1x.

LTMLast FY202320242025202620272028
EV/Revenue9.6x8.7x8.7x8.6x8.7x
EV/EBITDA13.0x(237.6x)(3.6x)23.9x(237.6x)
EV/EBIT13.7x12.4x12.6x11.8x12.4x
EV/Gross Profit-10.7x10.6x10.2x10.7x
P/E12.1x(32.8x)(2.2x)25.1x(32.8x)
EV/FCF41.0x15.5x14.9x15.7x15.5x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified NSI Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

NSI Margins & Growth Rates

NSI decreased revenue by 8% and EBITDA by 1875% in the last fiscal year.

In the most recent fiscal year, NSI reported gross margin of 82%, EBITDA margin of (4%), and net margin of (13%).

See estimated margins and future growth rates for NSI

NSI Margins

Last FY202420252026202720282029
Gross Margin82%84%82%-
EBITDA Margin(4%)36%(4%)71%
EBIT Margin70%73%70%63%
Net Margin(13%)17%(13%)53%
FCF Margin56%55%56%27%

NSI Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth(8%)2%(2%)(8%)
Gross Profit Growth-5%(5%)-
EBITDA Growth(1875%)(115%)(110%)(1875%)
EBIT Growth(17%)7%(5%)(17%)
Net Profit Growth(468%)(109%)(176%)(468%)
FCF Growth(55%)(5%)1%(55%)

Data powered by FactSet, Inc. and Morningstar, Inc.

NSI Operational KPIs

NSI's revenue per employee in the last FY averaged $1.2M, while opex per employee averaged $0.1M for the same period.

NSI's Rule of 40 is 63% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

NSI's Rule of X is 51% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for NSI
LTMLast FY202320242025202620272028
Rule of 4073%63%---
Bessemer Rule of X71%51%---
Revenue per Employee-$1.2M---
Opex per Employee-$0.1M---
G&A Expenses to Revenue12%4%3%3%4%
Opex to Revenue-11%13%11%11%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Last FYEV/RevenueEV/EBITDA
RevenueEBITDALast FYLTM2027ELast FYLTM2027E
Mirrabooka Investments$13M-25.3x---
Invalda INVL$62M$48M5.8x-7.5x-
Deutsche Beteiligungs$135M$45M4.3x10.8x13.0x93.2x
Pembroke VCT$16M-21.1x---
Boston Omaha$114M$13M3.8x3.8x32.6x-
Fondul Proprietatea$107M-3.4x---
CapMan$71M$29M6.0x5.2x14.8x11.9x
Moneda Renta Variable Chile-$31M--8.4x-

This data is available for Pro users. Sign up to see all NSI competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About NSI

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 over 67 employees.
Is NSI publicly listed?Yes, NSI is a public company listed on Euronext Amsterdam.
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?NSI main competitors include Mirrabooka Investments, Invalda INVL, Deutsche Beteiligungs, Pembroke VCT, Boston Omaha, Fondul Proprietatea, CapMan, Moneda Renta Variable Chile, Discount Investment Corp, Idun Industrier.
What is the current market cap of NSI?NSI's current market cap is $361M.
What is the current revenue of NSI?NSI's last 12 months revenue is $75M.
What is the current revenue growth of NSI?NSI revenue growth (NTM/LTM) is (1%).
What is the current EV/Revenue multiple of NSI?Current revenue multiple of NSI is 9.6x.
What is the current EBITDA of NSI?NSI's last 12 months EBITDA is $56M.
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 13.0x.
What is the current FCF of NSI?NSI's last 12 months FCF is $18M.
What is NSI's FCF margin?NSI's last 12 months FCF margin is 23%.
What is the current EV/FCF multiple of NSI?Current FCF multiple of NSI is 41.0x.
How many companies NSI has acquired to date?NSI hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies NSI has invested to date?NSI hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to NSI

Lists including NSI

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial