KDX Realty Investment Corp
OTC:KDXRF

Watchlist Manager
KDX Realty Investment Corp Logo
KDX Realty Investment Corp
OTC:KDXRF
Watchlist
Price: 2 342.5 USD Market Closed
Market Cap: 9.6B USD
Have any thoughts about
KDX Realty Investment Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one KDXRF stock under the Base Case scenario is 1 274.03 USD. Compared to the current market price of 2 342.5 USD, KDX Realty Investment Corp is Overvalued by 46%.

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.

KDXRF Relative Value
Base Case
1 274.03 USD
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

27
P/S
P/S
Price to Sales
27
vs History
1
vs Industry
Median 3Y
16.8
Median 5Y
15.8
Industry
3.6
Forward
26
More Details
38.4
P/E
P/E
Price to Earnings
38.4
vs History
39
vs Industry
Median 3Y
39.9
Median 5Y
35.5
Industry
16.7
Forward
33.9
More Details
20.4
P/OCF
P/OCF
Price to OCF
20.4
vs History
39
vs Industry
Median 3Y
23.7
Median 5Y
18.9
Industry
10.9
More Details
30.3
P/FCFE
P/FCFE
Price to FCFE
30.3
vs History
47
vs Industry
Median 3Y
31.7
Median 5Y
30.2
Industry
13.3
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
22
vs Industry
Median 3Y
2.3
Median 5Y
2.2
Industry
0.8
More Details
35.1
EV/S
EV/S
Enterprise Value to Sales
35.1
vs History
1
vs Industry
Median 3Y
21.9
Median 5Y
20.9
Industry
6.6
Forward
33.8
More Details
54.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
54.2
vs History
1
vs Industry
Median 3Y
35
Median 5Y
33.5
Industry
11.9
More Details
54.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
54.4
vs History
1
vs Industry
Median 3Y
35.3
Median 5Y
33.8
Industry
15.8
Forward
43.1
More Details
68.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
68.7
vs History
1
vs Industry
Median 3Y
47.4
Median 5Y
45.2
Industry
19
More Details
26.5
EV/OCF
EV/OCF
Enterprise Value to OCF
26.5
vs History
39
vs Industry
Median 3Y
30.7
Median 5Y
25
Industry
18.5
More Details
82.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
82.4
vs History
11
vs Industry
Median 3Y
67.8
Median 5Y
36.2
Industry
20.1
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
19
vs Industry
Median 3Y
1.6
Median 5Y
1.5
Industry
0.7
More Details

Multiples Across Competitors

KDXRF Competitors Multiples
KDX Realty Investment Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 27 38.4 54.4 68.7
ZA
Growthpoint Properties Ltd
JSE:GRT
44B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
29.4B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
11.9B USD 7.5 21.4 14.8 24.8
ZA
Attacq Ltd
JSE:ATT
10.1B Zac 0 0 0 0
AU
Stockland Corporation Ltd
ASX:SGP
11.8B AUD 3.9 38.7 21.6 21.6
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.1B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
6.9B Zac 0 0 0 0
FR
Gecina SA
PAR:GFC
6.6B EUR 7.7 -7.2 16.6 17.3
US
STORE Capital Corp
LSE:0LA6
6.8B USD 7.7 21.4 14.6 23.3
ZA
Investec Property Fund Ltd
JSE:IPF
6.4B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
JP
KDX Realty Investment Corp
OTC:KDXRF
Average P/S: 10.8
27
72%
0.4
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-36%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-45%
N/A
US
WP Carey Inc
NYSE:WPC
7.5
0%
203.6
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
3.9
56%
0.1
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-22%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
FR
Gecina SA
PAR:GFC
7.7
16%
0.5
US
S
STORE Capital Corp
LSE:0LA6
7.7
26%
0.3
ZA
I
Investec Property Fund Ltd
JSE:IPF
Not Available N/A N/A
P/E Multiple
Earnings Growth P/E to Growth
JP
KDX Realty Investment Corp
OTC:KDXRF
Average P/E: 29.9
38.4
128%
0.3
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-96%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-98%
N/A
US
WP Carey Inc
NYSE:WPC
21.4
-19%
N/A
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
38.7
221%
0.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-37%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
FR
Gecina SA
PAR:GFC
Negative Multiple: -7.2 N/A N/A
US
S
STORE Capital Corp
LSE:0LA6
21.4
31%
0.7
ZA
I
Investec Property Fund Ltd
JSE:IPF
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
KDX Realty Investment Corp
OTC:KDXRF
Average EV/EBITDA: 24.4
54.4
122%
0.4
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-5%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-6%
N/A
US
WP Carey Inc
NYSE:WPC
14.8
11%
1.3
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
21.6
67%
0.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
17%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
FR
Gecina SA
PAR:GFC
16.6
14%
1.2
US
S
STORE Capital Corp
LSE:0LA6
14.6
52%
0.3
ZA
I
Investec Property Fund Ltd
JSE:IPF
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
KDX Realty Investment Corp
OTC:KDXRF
Average EV/EBIT: 31.1
68.7
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-7%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
19%
N/A
US
WP Carey Inc
NYSE:WPC
24.8
14%
1.8
ZA
A
Attacq Ltd
JSE:ATT
Not Available
12%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
21.6
60%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
FR
Gecina SA
PAR:GFC
17.3
24%
0.7
US
S
STORE Capital Corp
LSE:0LA6
23.3
54%
0.4
ZA
I
Investec Property Fund Ltd
JSE:IPF
Not Available N/A N/A

See Also

Summary
KDXRF intrinsic value, competitors valuation, and company profile.
DCF Valuation
KDXRF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KDXRF stock valuation using valuation multiples.
Wall Street Estimates
KDXRF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KDXRF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.