N

NH All One REIT Co Ltd
KRX:400760

Watchlist Manager
NH All One REIT Co Ltd
KRX:400760
Watchlist
Price: 3 360 KRW -0.15%
Market Cap: 184.6B KRW

Relative Value

The Relative Value of one NH All One REIT Co Ltd stock under the Base Case scenario is 7 181.26 KRW. Compared to the current market price of 3 360 KRW, NH All One REIT Co Ltd is Undervalued by 53%.

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
7 181.26 KRW
Undervaluation 53%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
NH All One 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
NH All One REIT Co Ltd
KRX:400760
184.8B KRW 3.4 -83.7 19.3 19.3
ZA
Growthpoint Properties Ltd
JSE:GRT
60.3B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.3B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
15.4B USD 9.2 42.2 17.4 27.6
ZA
Attacq Ltd
JSE:ATT
11.8B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.7B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 19 44.2 6 143.5 7 732.7
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
AU
Stockland Corporation Ltd
ASX:SGP
13.1B AUD 4.2 15.8 22 22
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7B EUR 13.5 11 16.1 16.2
AU
Charter Hall Group
ASX:CHC
11.5B AUD 16.7 50.9 25.5 25.5
P/E Multiple
Earnings Growth PEG
KR
N
NH All One REIT Co Ltd
KRX:400760
Average P/E: 32.8
Negative Multiple: -83.7
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
3%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
3%
N/A
US
WP Carey Inc
NYSE:WPC
42.2
43%
1
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-10%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
44.2
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
11%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
15.8
7%
2.3
ES
MERLIN Properties SOCIMI SA
MAD:MRL
11
N/A N/A
AU
Charter Hall Group
ASX:CHC
50.9
35%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NH All One REIT Co Ltd
KRX:400760
Average EV/EBITDA: 1 040.6
19.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
17.4
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
6 143.5
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
22
19%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.1
388%
0
AU
Charter Hall Group
ASX:CHC
25.5
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NH All One REIT Co Ltd
KRX:400760
Average EV/EBIT: 1 307.2
19.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
27.6
12%
2.3
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
7 732.7
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22
18%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.2
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.5
20%
1.3