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: 4 625 KRW 0.98%
Market Cap: 985.5B KRW
Have any thoughts about
ESR Kendall Square REIT Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one ESR Kendall Square REIT Co Ltd stock under the Base Case scenario is 3 403.06 KRW. Compared to the current market price of 4 625 KRW, ESR Kendall Square REIT Co Ltd is Overvalued by 26%.

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

Intrinsic Value
3 403.06 KRW
Overvaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
ESR Kendall Square REIT Co Ltd

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 ESR Kendall Square REIT Co Ltd 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 ESR Kendall Square REIT Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about ESR Kendall Square REIT Co Ltd

Provide an overview of the primary business activities
of ESR Kendall Square REIT Co Ltd.

What unique competitive advantages
does ESR Kendall Square REIT Co Ltd hold over its rivals?

What risks and challenges
does ESR Kendall Square REIT Co Ltd face in the near future?

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

Show all valuation multiples
for ESR Kendall Square REIT Co Ltd.

Provide P/S
for ESR Kendall Square REIT Co Ltd.

Provide P/E
for ESR Kendall Square REIT Co Ltd.

Provide P/OCF
for ESR Kendall Square REIT Co Ltd.

Provide P/FCFE
for ESR Kendall Square REIT Co Ltd.

Provide P/B
for ESR Kendall Square REIT Co Ltd.

Provide EV/S
for ESR Kendall Square REIT Co Ltd.

Provide EV/GP
for ESR Kendall Square REIT Co Ltd.

Provide EV/EBITDA
for ESR Kendall Square REIT Co Ltd.

Provide EV/EBIT
for ESR Kendall Square REIT Co Ltd.

Provide EV/OCF
for ESR Kendall Square REIT Co Ltd.

Provide EV/FCFF
for ESR Kendall Square REIT Co Ltd.

Provide EV/IC
for ESR Kendall Square REIT Co Ltd.

Show me price targets
for ESR Kendall Square REIT Co Ltd made by professional analysts.

What are the Revenue projections
for ESR Kendall Square REIT Co Ltd?

How accurate were the past Revenue estimates
for ESR Kendall Square REIT Co Ltd?

What are the Net Income projections
for ESR Kendall Square REIT Co Ltd?

How accurate were the past Net Income estimates
for ESR Kendall Square REIT Co Ltd?

What are the EPS projections
for ESR Kendall Square REIT Co Ltd?

How accurate were the past EPS estimates
for ESR Kendall Square REIT Co Ltd?

What are the EBIT projections
for ESR Kendall Square REIT Co Ltd?

How accurate were the past EBIT estimates
for ESR Kendall Square REIT Co Ltd?

Compare the revenue forecasts
for ESR Kendall Square REIT Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of ESR Kendall Square REIT Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of ESR Kendall Square REIT Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of ESR Kendall Square REIT Co Ltd compared to its peers.

Compare the P/E ratios
of ESR Kendall Square REIT Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing ESR Kendall Square REIT Co Ltd with its peers.

Analyze the financial leverage
of ESR Kendall Square REIT Co Ltd compared to its main competitors.

Show all profitability ratios
for ESR Kendall Square REIT Co Ltd.

Provide ROE
for ESR Kendall Square REIT Co Ltd.

Provide ROA
for ESR Kendall Square REIT Co Ltd.

Provide ROIC
for ESR Kendall Square REIT Co Ltd.

Provide ROCE
for ESR Kendall Square REIT Co Ltd.

Provide Gross Margin
for ESR Kendall Square REIT Co Ltd.

Provide Operating Margin
for ESR Kendall Square REIT Co Ltd.

Provide Net Margin
for ESR Kendall Square REIT Co Ltd.

Provide FCF Margin
for ESR Kendall Square REIT Co Ltd.

Show all solvency ratios
for ESR Kendall Square REIT Co Ltd.

Provide D/E Ratio
for ESR Kendall Square REIT Co Ltd.

Provide D/A Ratio
for ESR Kendall Square REIT Co Ltd.

Provide Interest Coverage Ratio
for ESR Kendall Square REIT Co Ltd.

Provide Altman Z-Score Ratio
for ESR Kendall Square REIT Co Ltd.

Provide Quick Ratio
for ESR Kendall Square REIT Co Ltd.

Provide Current Ratio
for ESR Kendall Square REIT Co Ltd.

Provide Cash Ratio
for ESR Kendall Square REIT Co Ltd.

What is the historical Revenue growth
over the last 5 years for ESR Kendall Square REIT Co Ltd?

What is the historical Net Income growth
over the last 5 years for ESR Kendall Square REIT Co Ltd?

What is the current Free Cash Flow
of ESR Kendall Square REIT Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for ESR Kendall Square REIT Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ESR Kendall Square REIT Co Ltd

Current Assets 95.3B
Cash & Short-Term Investments 81.2B
Receivables 12.2B
Other Current Assets 1.9B
Non-Current Assets 2.4T
Long-Term Investments 2.3T
PP&E 56.1m
Intangibles 4.1m
Other Non-Current Assets 45.9B
Current Liabilities 354.7B
Accrued Liabilities 9.3B
Other Current Liabilities 345.5B
Non-Current Liabilities 1T
Long-Term Debt 960.1B
Other Non-Current Liabilities 48.2B
Efficiency

Earnings Waterfall
ESR Kendall Square REIT Co Ltd

Revenue
108.8B KRW
Cost of Revenue
-554.9m KRW
Gross Profit
108.3B KRW
Operating Expenses
-24.8B KRW
Operating Income
83.4B KRW
Other Expenses
-49B KRW
Net Income
34.4B KRW

Free Cash Flow Analysis
ESR Kendall Square REIT Co Ltd

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

Profitability Score
Profitability Due Diligence

ESR Kendall Square REIT Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
Positive Operating Income
Positive Net Income
63/100
Profitability
Score

ESR Kendall Square REIT Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

ESR Kendall Square REIT Co Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
23/100
Solvency
Score

ESR Kendall Square REIT Co Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
ESR Kendall Square REIT Co Ltd

Wall Street analysts forecast ESR Kendall Square REIT Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ESR Kendall Square REIT Co Ltd is 5 814 KRW with a low forecast of 5 252 KRW and a high forecast of 6 510 KRW.

Lowest
Price Target
5 252 KRW
14% Upside
Average
Price Target
5 814 KRW
26% Upside
Highest
Price Target
6 510 KRW
41% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ESR Kendall Square REIT Co Ltd?

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 ESR Kendall Square REIT Co Ltd 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

ESR Kendall Square REIT Co Ltd Logo
ESR Kendall Square REIT Co Ltd

Country

Korea

Industry

N/A

Market Cap

975.9B KRW

Dividend Yield

5.92%

Description

ESR Kendall Square REIT Co., Ltd. engages in the provision of assets management and investment consulting services for real estate. The company is headquartered in Seoul, Seoul. The company went IPO on 2020-12-23. The Trust invests and manages assets by obtaining, managing, improving and disposing of real estate, developing real estate, renting real estate and trading securities. The Trust is engaged in the investment in logistics centers.

Contact

SEOUL
Seoul
35F, Seoul International Finance Center, 10, Gukjegeumyung-ro, Yeongdeungpo-gu
+82262050467
www.esrks-reit.com

IPO

2020-12-23

Employees

-

Officers

Exec. Chairman
Juhyun Cho
Chief Exec. Officer of KendallSquare REIT Management
Mr. Sanghwoi Bae
Head of Investment of KendallSquare REIT Management
Mr. Jinkook Lee
Head of IR & Capital Markets of KendallSquare REIT Management
Mr. Dongjin Lee
Head of Compliance & Governance Committee of KendallSquare REIT Management
Ms. Miae Park
Head of Management Planning of KendallSquare REIT Management
Mr. Jaehyun Kim

See Also

Discover More
What is the Intrinsic Value of one ESR Kendall Square REIT Co Ltd stock?

The intrinsic value of one ESR Kendall Square REIT Co Ltd stock under the Base Case scenario is 3 403.06 KRW.

Is ESR Kendall Square REIT Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 625 KRW, ESR Kendall Square REIT Co Ltd is Overvalued by 26%.

Back to Top