ESR Kendall Square REIT Co Ltd
KRX:365550

Watchlist Manager
ESR Kendall Square REIT Co Ltd Logo
ESR Kendall Square REIT Co Ltd
KRX:365550
Watchlist
Price: 4 615 KRW 0.76%
Market Cap: 983.4B KRW
Have any thoughts about
ESR Kendall Square REIT Co Ltd?
Write Note

Relative Value

The Relative Value of one ESR Kendall Square REIT Co Ltd stock under the Base Case scenario is 4 457.18 KRW. Compared to the current market price of 4 615 KRW, ESR Kendall Square REIT Co Ltd is Overvalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
4 457.18 KRW
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
20
Median 3Y
9.3
Median 5Y
9.5
Industry
2.2
Forward
11.9
vs History
36
vs Industry
17
Median 3Y
24.7
Median 5Y
22.1
Industry
17.1
Forward
27.7
vs History
55
vs Industry
11
Median 3Y
17.7
Median 5Y
17.7
Industry
10.6
vs History
28
vs Industry
21
Median 3Y
6.2
Median 5Y
5.4
Industry
14.3
vs History
55
vs Industry
49
Median 3Y
0.9
Median 5Y
1
Industry
1.6
vs History
67
vs Industry
16
Median 3Y
17.9
Median 5Y
18.2
Industry
3.2
Forward
22.7
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7
vs History
67
vs Industry
8
Median 3Y
23.3
Median 5Y
23.7
Industry
11.5
Forward
29.6
vs History
67
vs Industry
9
Median 3Y
23.3
Median 5Y
23.7
Industry
13.6
Forward
43.7
vs History
63
vs Industry
8
Median 3Y
32.9
Median 5Y
32.8
Industry
11.6
vs History
63
vs Industry
8
Median 3Y
32.9
Median 5Y
32.8
Industry
12.5
vs History
61
vs Industry
52
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

Competitors Multiples
ESR Kendall Square REIT Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
ESR Kendall Square REIT Co Ltd
KRX:365550
975.9B KRW 9 28.6 22.2 22.2
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
IN
SAB Industries Ltd
BSE:539112
9.7T INR 17 852.3 -30 093.5 222 895.5 236 144.5
US
GE Vernova LLC
NYSE:GEV
89B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
84.2B Zac 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
690.7T IDR 21.6 173.9 60 60
US
Coupang Inc
F:788
41B EUR 1.5 42.2 53.8 115.5
IN
Jio Financial Services Ltd
NSE:JIOFIN
2T INR 150.7 122.7 211.4 216.5
CH
Galderma Group AG
SIX:GALD
20.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
22.3B USD 19.9 -41.6 -34.6 -33.7
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
19.8B Zac 0 0 0 0
P/E Multiple
Earnings Growth
KR
ESR Kendall Square REIT Co Ltd
KRX:365550
Average P/E: 91.9
28.6
-5%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -30 093.5 N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
173.9
N/A
US
Coupang Inc
F:788
42.2
11%
IN
Jio Financial Services Ltd
NSE:JIOFIN
122.7
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -41.6 N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
EV/EBITDA Multiple
EBITDA Growth
KR
ESR Kendall Square REIT Co Ltd
KRX:365550
Average EV/EBITDA: 44 648.6
22.2
0%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A
IN
S
SAB Industries Ltd
BSE:539112
222 895.5
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
26%
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
60
N/A
US
Coupang Inc
F:788
53.8
264%
IN
Jio Financial Services Ltd
NSE:JIOFIN
211.4
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -34.6 N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
64%

See Also

Discover More
Back to Top