Asset Plus Ltd
NZX:APL

Watchlist Manager
Asset Plus Ltd Logo
Asset Plus Ltd
NZX:APL
Watchlist
Price: 0.64 NZD 1.59% Market Closed
Market Cap: 67.5m NZD

Relative Value

APL price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

The Relative Value of one APL stock under the Base Case scenario is 0.58 NZD. Compared to the current market price of 0.64 NZD, Asset Plus Ltd is Overvalued by 9%.

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.

APL Relative Value
Base Case
0.58 NZD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
6
Median 3Y
10.6
Median 5Y
9.9
Industry
3.9
Forward
13.7
vs History
vs Industry
9
Median 3Y
-5.2
Median 5Y
-3.7
Industry
16.4
Forward
70.4
vs History
vs Industry
1
Median 3Y
24.3
Median 5Y
24.1
Industry
11.3
vs History
vs Industry
41
Median 3Y
-1.9
Median 5Y
-1.9
Industry
12.9
vs History
0
vs Industry
52
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
vs History
47
vs Industry
12
Median 3Y
10.2
Median 5Y
8.3
Industry
6.9
Forward
11.5
vs History
47
vs Industry
15
Median 3Y
14.5
Median 5Y
11.5
Industry
12.5
vs History
47
vs Industry
10
Median 3Y
24.2
Median 5Y
17.6
Industry
15.9
Forward
16.5
vs History
47
vs Industry
13
Median 3Y
24.2
Median 5Y
17.6
Industry
19.3
Forward
16.5
vs History
vs Industry
2
Median 3Y
22.3
Median 5Y
22.3
Industry
18.7
vs History
vs Industry
2
Median 3Y
22.3
Median 5Y
22.3
Industry
21
vs History
25
vs Industry
62
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8

Multiples Across Competitors

APL Competitors Multiples
Asset Plus 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
NZ
Asset Plus Ltd
NZX:APL
67.5m NZD 9.9 -11.8 17.6 17.6
ZA
Growthpoint Properties Ltd
JSE:GRT
60.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.6B USD 8.7 40.1 16.8 26.7
ZA
Attacq Ltd
JSE:ATT
11.4B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 19 44.2 38.8 48.9
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 16 22.2 22.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7B EUR 13.7 11.1 16 16.2
AU
Charter Hall Group
ASX:CHC
11.5B AUD 16.7 50.8 25.5 25.5
P/S Multiple
Revenue Growth P/S to Growth
NZ
Asset Plus Ltd
NZX:APL
Average P/S: 12
9.9
-5%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-11%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-4%
N/A
US
WP Carey Inc
NYSE:WPC
8.7
6%
1.5
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
19
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.2
10%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.7
N/A N/A
AU
Charter Hall Group
ASX:CHC
16.7
14%
1.2
P/E Multiple
Earnings Growth PEG
NZ
Asset Plus Ltd
NZX:APL
Average P/E: 32.4
Negative Multiple: -11.8
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
40.1
43%
0.9
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
AU
Stockland Corporation Ltd
ASX:SGP
16
7%
2.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
11%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
11.1
N/A N/A
AU
Charter Hall Group
ASX:CHC
50.8
35%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Asset Plus Ltd
NZX:APL
Average EV/EBITDA: 22.8
17.6
-18%
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
16.8
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
38.8
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16
388%
0
AU
Charter Hall Group
ASX:CHC
25.5
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Asset Plus Ltd
NZX:APL
Average EV/EBIT: 26.2
17.6
-18%
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
26.7
12%
2.2
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
48.9
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
18%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.2
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.5
20%
1.3