TLG Immobilien AG (LTS:0R3N) Beneish M-Score: -2.28 (As of Jul. 29, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

LTS:0R3N TLG Immobilien AG LTS:0R3N
65 GF Score
Price €30.15
GF Value €24.91
! 7 Warning Signs
View Full Analysis

What is TLG Immobilien AG Beneish M-Score?

TLG Immobilien AG LTS:0R3N 65 Beneish M-Score is -2.28 as of Jul. 29, 2026. GuruFocus rates LTS:0R3N with a GF Score™ of 65/100 and a GF Value™ of €24.91. The stock has 7 warning signs investors should review. Among 1,680 Real Estate companies, TLG Immobilien AG ranks worse than 55.89% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for TLG Immobilien AG's Beneish M-Score or its related term are showing as below:

LTS:0R3N' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -2.2   Max: 1.35
Current: -2.28

During the past 12 years, the highest Beneish M-Score of TLG Immobilien AG was 1.35. The lowest was -3.01. And the median was -2.20.


TLG Immobilien AG Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TLG Immobilien AG's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

TLG Immobilien AG Beneish M-Score Chart

TLG Immobilien AG Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.24 -3.01 1.35 -2.56 -2.28

TLG Immobilien AG Semi-Annual Data
Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.24 -3.01 1.35 -2.56 -2.28

LTS:0R3N vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, TLG Immobilien AG's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


TLG Immobilien AG Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, TLG Immobilien AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where TLG Immobilien AG's Beneish M-Score falls into.


LTS:0R3N
65GF Score
TLG Immobilien AG LTS:0R3N
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TLG Immobilien AG Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of TLG Immobilien AG for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.528+0.528 * 1.029+0.404 * 1.0163+0.892 * 0.8221+0.115 * 0.3497
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0375+4.679 * -0.005363-0.327 * 1.1319
=-2.28

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €123.1 Mil.
Revenue was €143.8 Mil.
Gross Profit was €96.3 Mil.
Total Current Assets was €523.9 Mil.
Total Assets was €3,906.4 Mil.
Property, Plant and Equipment(Net PPE) was €1.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.6 Mil.
Selling, General, & Admin. Expense(SGA) was €2.7 Mil.
Total Current Liabilities was €224.0 Mil.
Long-Term Debt & Capital Lease Obligation was €577.2 Mil.
Net Income was €41.7 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €62.6 Mil.
Total Receivables was €98.0 Mil.
Revenue was €175.0 Mil.
Gross Profit was €120.6 Mil.
Total Current Assets was €611.6 Mil.
Total Assets was €4,168.4 Mil.
Property, Plant and Equipment(Net PPE) was €6.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.9 Mil.
Selling, General, & Admin. Expense(SGA) was €3.2 Mil.
Total Current Liabilities was €113.6 Mil.
Long-Term Debt & Capital Lease Obligation was €641.6 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(123.103 / 143.841) / (98.005 / 174.977)
=0.855827 / 0.560102
=1.528

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(120.556 / 174.977) / (96.312 / 143.841)
=0.688982 / 0.669573
=1.029

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (523.862 + 1.079) / 3906.395) / (1 - (611.578 + 6.459) / 4168.417)
=0.86562 / 0.851733
=1.0163

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=143.841 / 174.977
=0.8221

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0.902 / (0.902 + 6.459)) / (0.582 / (0.582 + 1.079))
=0.122538 / 0.350391
=0.3497

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(2.743 / 143.841) / (3.216 / 174.977)
=0.01907 / 0.01838
=1.0375

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((577.203 + 223.978) / 3906.395) / ((641.637 + 113.641) / 4168.417)
=0.205095 / 0.181191
=1.1319

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(41.659 - 0 - 62.61) / 3906.395
=-0.005363

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

TLG Immobilien AG has a M-score of -2.28 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.28 mean?
TLG Immobilien AG (LTS:0R3N) has a Beneish M-Score of -2.28 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TLG Immobilien AG and its competitors. According to the industry distribution chart, TLG Immobilien AG ranks #939 out of 1680 companies in the Real Estate industry, placing it in the top 55.9%.
Is TLG Immobilien AG's Beneish M-Score too high?
TLG Immobilien AG's current Beneish M-Score is -2.28. Based on the distribution chart, TLG Immobilien AG ranks #939 out of 1680 companies in the Real Estate industry, which is below the industry midpoint. Overall, TLG Immobilien AG has a GF Score™ of 65/100, reflecting its overall financial health beyond just this single metric.
How does TLG Immobilien AG's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, TLG Immobilien AG ranks #939 out of 1680 companies for Beneish M-Score. This places TLG Immobilien AG in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Real Estate company?
A good Beneish M-Score depends on the Real Estate industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TLG Immobilien AG and its competitors. TLG Immobilien AG's current Beneish M-Score is -2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TLG Immobilien AG stock overvalued right now?
TLG Immobilien AG (LTS:0R3N) has a current Beneish M-Score of -2.28. The stock's GF Value™ is €24.91, compared to a current price of €30.15 — trading 21% above its estimated fair value. The current Beneish M-Score is -2.28. TLG Immobilien AG's overall GF Score™ is 65/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For TLG Immobilien AG (LTS:0R3N), the current Beneish M-Score is -2.28 as of Jul. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is TLG Immobilien AG (LTS:0R3N) Overvalued in 2026?

Based on GuruFocus' analysis, TLG Immobilien AG stock appears to be overvalued. The current stock price of €30.15 is trading 21% above its estimated GF Value™ of €24.91.

Key valuation signals for LTS:0R3N:

  • Beneish M-Score: -2.28
  • GF Value™: €24.91 vs. price of €30.15 (21% above fair value)
  • GF Score™: 65/100 with 7 warning signs

No single metric tells the full story. See the LTS:0R3N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TLG Immobilien AG Business Description

Other Exchanges TLG:Germany
Address Hausvogteiplatz 12, Berlin, BB, DEU, D-10117
TLG Immobilien AG is a commercial real estate company that focuses on the Berlin and eastern Germany regions of the Baltic coast and the Middle Germany core region. The company manages a portfolio of commercial properties mainly for office and retail uses. In addition, TLG Immobilien owns and operates several hotel properties that are located in Berlin, Dresden, Leipzig, and Rostock. The company provides property management, letting, sales, and purchases services. The majority of the group's revenue comes from rental and letting activities.
65GF Score

Get the complete analysis for LTS:0R3N

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€30.15
Price
€24.91
GF Value