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 $73.4M
LTM EBITDA $56.0M
$802M
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 of $73.4M and a last 12-month EBITDA of $56.0M.
In the most recent fiscal year, NSI achieved revenue of $78.1M and an EBITDA of $28.9M.
NSI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NSI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $76.5M | $78.1M | XXX | XXX | XXX |
| Gross Profit | $63.7M | $62.7M | XXX | XXX | XXX |
| Gross Margin | 83% | 80% | XXX | XXX | XXX |
| EBITDA | -$184M | $28.9M | XXX | XXX | XXX |
| EBITDA Margin | -241% | 37% | XXX | XXX | XXX |
| Net Profit | -$33.7M | -$153M | XXX | XXX | XXX |
| Net Margin | -44% | -196% | XXX | XXX | XXX |
| Net Debt | $393M | $370M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 23, 2025, NSI's stock price is EUR 21 (or $23).
NSI has current market cap of EUR 409M (or $440M), and EV of EUR 747M (or $802M).
See NSI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $802M | $440M | XXX | XXX | XXX | XXX | $1.92 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 23, 2025, NSI has market cap of $440M and EV of $802M.
NSI's trades at 10.9x LTM EV/Revenue multiple, and 14.3x LTM EBITDA.
Analysts estimate NSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for NSI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $802M | XXX | XXX | XXX |
| EV/Revenue | 10.3x | XXX | XXX | XXX |
| EV/EBITDA | 27.8x | XXX | XXX | XXX |
| P/E | 33.1x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 18.8x | 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.
Sign UpNSI's NTM/LTM revenue growth is 2%
NSI's revenue per employee for the last fiscal year averaged $1.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, NSI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate NSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for NSI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 37% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -116% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 39% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 11% | XXX | 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.
Sign Up| 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 $440M |
| What is the current revenue of NSI? | NSI's last 12-month revenue is $73.4M. |
| What is the current EBITDA of NSI? | NSI's last 12-month EBITDA is $56.0M. |
| What is the current EV/Revenue multiple of NSI? | Current revenue multiple of NSI is 10.9x. |
| What is the current EV/EBITDA multiple of NSI? | Current EBITDA multiple of NSI is 14.3x. |
| What is the current revenue growth of NSI? | NSI revenue growth between 2023 and 2024 was 2%. |
| Is NSI profitable? | Yes, NSI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
