P

Pavilion Real Estate Investment Trust
KLSE:PAVREIT

Watchlist Manager
Pavilion Real Estate Investment Trust
KLSE:PAVREIT
Watchlist
Price: 1.49 MYR 0.68% Market Closed
Market Cap: 5.5B MYR
Have any thoughts about
Pavilion Real Estate Investment Trust?
Write Note

Intrinsic Value

The intrinsic value of one PAVREIT stock under the Base Case scenario is 1.54 MYR. Compared to the current market price of 1.49 MYR, Pavilion Real Estate Investment Trust is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PAVREIT Intrinsic Value
1.54 MYR
Undervaluation 3%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation Backtest
Pavilion Real Estate Investment Trust

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for PAVREIT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about PAVREIT?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Pavilion Real Estate Investment Trust

Provide an overview of the primary business activities
of Pavilion Real Estate Investment Trust.

What unique competitive advantages
does Pavilion Real Estate Investment Trust hold over its rivals?

What risks and challenges
does Pavilion Real Estate Investment Trust face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Pavilion Real Estate Investment Trust.

Provide P/S
for Pavilion Real Estate Investment Trust.

Provide P/E
for Pavilion Real Estate Investment Trust.

Provide P/OCF
for Pavilion Real Estate Investment Trust.

Provide P/FCFE
for Pavilion Real Estate Investment Trust.

Provide P/B
for Pavilion Real Estate Investment Trust.

Provide EV/S
for Pavilion Real Estate Investment Trust.

Provide EV/GP
for Pavilion Real Estate Investment Trust.

Provide EV/EBITDA
for Pavilion Real Estate Investment Trust.

Provide EV/EBIT
for Pavilion Real Estate Investment Trust.

Provide EV/OCF
for Pavilion Real Estate Investment Trust.

Provide EV/FCFF
for Pavilion Real Estate Investment Trust.

Provide EV/IC
for Pavilion Real Estate Investment Trust.

Show me price targets
for Pavilion Real Estate Investment Trust made by professional analysts.

What are the Revenue projections
for Pavilion Real Estate Investment Trust?

How accurate were the past Revenue estimates
for Pavilion Real Estate Investment Trust?

What are the Net Income projections
for Pavilion Real Estate Investment Trust?

How accurate were the past Net Income estimates
for Pavilion Real Estate Investment Trust?

What are the EPS projections
for Pavilion Real Estate Investment Trust?

How accurate were the past EPS estimates
for Pavilion Real Estate Investment Trust?

What are the EBIT projections
for Pavilion Real Estate Investment Trust?

How accurate were the past EBIT estimates
for Pavilion Real Estate Investment Trust?

Compare the revenue forecasts
for Pavilion Real Estate Investment Trust with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Pavilion Real Estate Investment Trust and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Pavilion Real Estate Investment Trust against its competitors.

Analyze the profit margins
(gross, operating, and net) of Pavilion Real Estate Investment Trust compared to its peers.

Compare the P/E ratios
of Pavilion Real Estate Investment Trust against its peers.

Discuss the investment returns and shareholder value creation
comparing Pavilion Real Estate Investment Trust with its peers.

Analyze the financial leverage
of Pavilion Real Estate Investment Trust compared to its main competitors.

Show all profitability ratios
for Pavilion Real Estate Investment Trust.

Provide ROE
for Pavilion Real Estate Investment Trust.

Provide ROA
for Pavilion Real Estate Investment Trust.

Provide ROIC
for Pavilion Real Estate Investment Trust.

Provide ROCE
for Pavilion Real Estate Investment Trust.

Provide Gross Margin
for Pavilion Real Estate Investment Trust.

Provide Operating Margin
for Pavilion Real Estate Investment Trust.

Provide Net Margin
for Pavilion Real Estate Investment Trust.

Provide FCF Margin
for Pavilion Real Estate Investment Trust.

Show all solvency ratios
for Pavilion Real Estate Investment Trust.

Provide D/E Ratio
for Pavilion Real Estate Investment Trust.

Provide D/A Ratio
for Pavilion Real Estate Investment Trust.

Provide Interest Coverage Ratio
for Pavilion Real Estate Investment Trust.

Provide Altman Z-Score Ratio
for Pavilion Real Estate Investment Trust.

Provide Quick Ratio
for Pavilion Real Estate Investment Trust.

Provide Current Ratio
for Pavilion Real Estate Investment Trust.

Provide Cash Ratio
for Pavilion Real Estate Investment Trust.

What is the historical Revenue growth
over the last 5 years for Pavilion Real Estate Investment Trust?

What is the historical Net Income growth
over the last 5 years for Pavilion Real Estate Investment Trust?

What is the current Free Cash Flow
of Pavilion Real Estate Investment Trust?

Discuss the annual earnings per share (EPS)
trend over the past five years for Pavilion Real Estate Investment Trust.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Pavilion Real Estate Investment Trust

Current Assets 607.8m
Cash & Short-Term Investments 533.1m
Receivables 70.2m
Other Current Assets 4.5m
Non-Current Assets 8.4B
Long-Term Investments 8.4B
PP&E 2.6m
Current Liabilities 673.7m
Accounts Payable 593.7m
Other Current Liabilities 80m
Non-Current Liabilities 3.4B
Long-Term Debt 3.3B
Other Non-Current Liabilities 96m
Efficiency

Earnings Waterfall
Pavilion Real Estate Investment Trust

Revenue
827.2m MYR
Cost of Revenue
-315.1m MYR
Gross Profit
512.1m MYR
Operating Expenses
-45.4m MYR
Operating Income
466.7m MYR
Other Expenses
-17.5m MYR
Net Income
449.1m MYR

Free Cash Flow Analysis
Pavilion Real Estate Investment Trust

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

PAVREIT Profitability Score
Profitability Due Diligence

Pavilion Real Estate Investment Trust's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

66/100
Profitability
Score

Pavilion Real Estate Investment Trust's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

PAVREIT Solvency Score
Solvency Due Diligence

Pavilion Real Estate Investment Trust's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
35/100
Solvency
Score

Pavilion Real Estate Investment Trust's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PAVREIT Price Targets Summary
Pavilion Real Estate Investment Trust

Wall Street analysts forecast PAVREIT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PAVREIT is 1.73 MYR with a low forecast of 1.62 MYR and a high forecast of 1.87 MYR.

Lowest
Price Target
1.62 MYR
8% Upside
Average
Price Target
1.73 MYR
16% Upside
Highest
Price Target
1.87 MYR
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PAVREIT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for PAVREIT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Pavilion Real Estate Investment Trust

Country

Malaysia

Industry

N/A

Market Cap

5.4B MYR

Dividend Yield

5.88%

Description

Pavilion Real Estate Investment Trust is a real estate investment trust, which engages in the investment and management of commercial properties. The company is headquartered in Kuala Lumpur, Wilayah Persekutuan. The company went IPO on 2011-11-25. The firm is investing directly and indirectly, in a diversified portfolio of income producing real estate used for retail purposes (including mixed-use developments with a retail component) in Malaysia and other countries within the Asia-Pacific region. The firm operates through two segments: Retail and Office. Its portfolio of properties includes Pavilion Kuala Lumpur Mall, Intermark Mall, DA MEN Mall, Elite Pavilion Mall and Pavilion Tower. The Pavilion Tower is a 20-story office building with an area of over 163,844 square feet situated in the district of Kuala Lumpur. The Intermark Mall is a six-story podium with an area of approximately 222,494 square feet located at the intersection of Jalan Tun Razak and Jalan Ampang. The Da Men Mall is a five-story retail mall with an area of over 434,371 square feet located in the vicinity of Subang. The Elite Pavilion Mall is a 10-story shopping mall.

Contact

WILAYAH PERSEKUTUAN
KUALA LUMPUR
Lot 10.00.00, Level 10 Pavilion Kuala Lumpur, 168 Jalan Bukit Bintang
+60321188888
www.pavilion-reit.com

IPO

2011-11-25

Employees

-

Officers

Non-Independent Executive Chairman of Pavilion REIT Management Sdn. Bhd.
Mr. Siew Choon Lim
Chief Executive Officer of Pavilion REIT Management Sdn. Bhd.
Mr. Yew Hong Ho
General Manager of Finance - Pavilion REIT Management Sdn. Bhd.
Ms. Mian Nyee Lim
Senior Manager of Investment - Pavilion REIT Management Sdn. Bhd.
Ms. Zee Wan Ng
Head of Corporate Planning - Pavilion REIT Management Sdn. Bhd.
Ms. Hui Ling Ong
Senior Manager of Legal & Compliance of Pavilion REIT Management Sdn. Bhd.
Ms. Foo Mei Hua
Show More
Non-Independent Executive Director of Pavilion REIT Management Sdn. Bhd.
Mr. Tuck Fook Lee DIMP, SSAP
Company Secretary of Pavilion REIT Management Sdn. Bhd.
Mr. Mei Yoong Lim
Show Less

See Also

Discover More
What is the Intrinsic Value of one PAVREIT stock?

The intrinsic value of one PAVREIT stock under the Base Case scenario is 1.54 MYR.

Is PAVREIT stock undervalued or overvalued?

Compared to the current market price of 1.49 MYR, Pavilion Real Estate Investment Trust is Undervalued by 3%.

Back to Top