IMPACT Intrinsic Valuation and Fundamental Analysis - IMPACT Growth Real Estate Investment Trust - Alpha Spread
I

IMPACT Growth Real Estate Investment Trust
SET:IMPACT

Watchlist Manager
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Watchlist
Price: 12.7 THB 0.79% Market Closed
Market Cap: 18.8B THB
Have any thoughts about
IMPACT Growth Real Estate Investment Trust?
Write Note

Intrinsic Value

The intrinsic value of one IMPACT stock under the Base Case scenario is 12.23 THB. Compared to the current market price of 12.7 THB, IMPACT Growth Real Estate Investment Trust is Overvalued by 4%.

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

IMPACT Intrinsic Value
12.23 THB
Overvaluation 4%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
IMPACT Growth Real Estate Investment Trust

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling IMPACT based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about IMPACT?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about IMPACT Growth Real Estate Investment Trust

Provide an overview of the primary business activities
of IMPACT Growth Real Estate Investment Trust.

What unique competitive advantages
does IMPACT Growth Real Estate Investment Trust hold over its rivals?

What risks and challenges
does IMPACT Growth Real Estate Investment Trust face in the near future?

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

Show all valuation multiples
for IMPACT Growth Real Estate Investment Trust.

Provide P/S
for IMPACT Growth Real Estate Investment Trust.

Provide P/E
for IMPACT Growth Real Estate Investment Trust.

Provide P/OCF
for IMPACT Growth Real Estate Investment Trust.

Provide P/FCFE
for IMPACT Growth Real Estate Investment Trust.

Provide P/B
for IMPACT Growth Real Estate Investment Trust.

Provide EV/S
for IMPACT Growth Real Estate Investment Trust.

Provide EV/GP
for IMPACT Growth Real Estate Investment Trust.

Provide EV/EBITDA
for IMPACT Growth Real Estate Investment Trust.

Provide EV/EBIT
for IMPACT Growth Real Estate Investment Trust.

Provide EV/OCF
for IMPACT Growth Real Estate Investment Trust.

Provide EV/FCFF
for IMPACT Growth Real Estate Investment Trust.

Provide EV/IC
for IMPACT Growth Real Estate Investment Trust.

Show me price targets
for IMPACT Growth Real Estate Investment Trust made by professional analysts.

What are the Revenue projections
for IMPACT Growth Real Estate Investment Trust?

How accurate were the past Revenue estimates
for IMPACT Growth Real Estate Investment Trust?

What are the Net Income projections
for IMPACT Growth Real Estate Investment Trust?

How accurate were the past Net Income estimates
for IMPACT Growth Real Estate Investment Trust?

What are the EPS projections
for IMPACT Growth Real Estate Investment Trust?

How accurate were the past EPS estimates
for IMPACT Growth Real Estate Investment Trust?

What are the EBIT projections
for IMPACT Growth Real Estate Investment Trust?

How accurate were the past EBIT estimates
for IMPACT Growth Real Estate Investment Trust?

Compare the revenue forecasts
for IMPACT Growth Real Estate Investment Trust with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of IMPACT Growth Real Estate Investment Trust and its key competitors using the latest financial data.

Compare historical revenue growth rates
of IMPACT Growth Real Estate Investment Trust against its competitors.

Analyze the profit margins
(gross, operating, and net) of IMPACT Growth Real Estate Investment Trust compared to its peers.

Compare the P/E ratios
of IMPACT Growth Real Estate Investment Trust against its peers.

Discuss the investment returns and shareholder value creation
comparing IMPACT Growth Real Estate Investment Trust with its peers.

Analyze the financial leverage
of IMPACT Growth Real Estate Investment Trust compared to its main competitors.

Show all profitability ratios
for IMPACT Growth Real Estate Investment Trust.

Provide ROE
for IMPACT Growth Real Estate Investment Trust.

Provide ROA
for IMPACT Growth Real Estate Investment Trust.

Provide ROIC
for IMPACT Growth Real Estate Investment Trust.

Provide ROCE
for IMPACT Growth Real Estate Investment Trust.

Provide Gross Margin
for IMPACT Growth Real Estate Investment Trust.

Provide Operating Margin
for IMPACT Growth Real Estate Investment Trust.

Provide Net Margin
for IMPACT Growth Real Estate Investment Trust.

Provide FCF Margin
for IMPACT Growth Real Estate Investment Trust.

Show all solvency ratios
for IMPACT Growth Real Estate Investment Trust.

Provide D/E Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide D/A Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide Interest Coverage Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide Altman Z-Score Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide Quick Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide Current Ratio
for IMPACT Growth Real Estate Investment Trust.

Provide Cash Ratio
for IMPACT Growth Real Estate Investment Trust.

What is the historical Revenue growth
over the last 5 years for IMPACT Growth Real Estate Investment Trust?

What is the historical Net Income growth
over the last 5 years for IMPACT Growth Real Estate Investment Trust?

What is the current Free Cash Flow
of IMPACT Growth Real Estate Investment Trust?

Discuss the annual earnings per share (EPS)
trend over the past five years for IMPACT Growth Real Estate Investment Trust.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
IMPACT Growth Real Estate Investment Trust

Current Assets 361.2m
Cash & Short-Term Investments 304.6m
Receivables 49.6m
Other Current Assets 7m
Non-Current Assets 20.3B
Long-Term Investments 20.3B
Other Non-Current Assets 18.9m
Current Liabilities 4.1B
Accounts Payable 34.2m
Accrued Liabilities 202.1m
Other Current Liabilities 3.9B
Non-Current Liabilities 301.7m
Other Non-Current Liabilities 301.7m
Efficiency

Earnings Waterfall
IMPACT Growth Real Estate Investment Trust

Revenue
1.7B THB
Cost of Revenue
-561.3m THB
Gross Profit
1.2B THB
Operating Expenses
-220.9m THB
Operating Income
946.7m THB
Other Expenses
-92.5m THB
Net Income
854.3m THB

Free Cash Flow Analysis
IMPACT Growth Real Estate Investment Trust

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

IMPACT Profitability Score
Profitability Due Diligence

IMPACT Growth Real Estate Investment Trust's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

63/100
Profitability
Score

IMPACT Growth Real Estate Investment Trust's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

IMPACT Solvency Score
Solvency Due Diligence

IMPACT Growth Real Estate Investment Trust's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Altman Z-Score
Average Interest Coverage
52/100
Solvency
Score

IMPACT Growth Real Estate Investment Trust's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IMPACT Price Targets Summary
IMPACT Growth Real Estate Investment Trust

Wall Street analysts forecast IMPACT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for IMPACT is 13.31 THB with a low forecast of 12.93 THB and a high forecast of 13.97 THB.

Lowest
Price Target
12.93 THB
2% Upside
Average
Price Target
13.31 THB
5% Upside
Highest
Price Target
13.97 THB
10% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for IMPACT?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for IMPACT 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
Want to learn more about IMPACT dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

IMPACT Price
IMPACT Growth Real Estate Investment Trust

1M 1M
+13%
6M 6M
+7%
1Y 1Y
-2%
3Y 3Y
-28%
5Y 5Y
-52%
10Y 10Y
+68%
Annual Price Range
12.7
52w Low
N/A
52w High
13
Price Metrics
Average Annual Return -17.55%
Standard Deviation of Annual Returns 8.84%
Max Drawdown -100%
Shares Statistics
Market Capitalization 18.8B THB
Shares Outstanding 1 482 499 968
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

IMPACT Growth Real Estate Investment Trust

Country

Thailand

Industry

N/A

Market Cap

18.8B THB

Dividend Yield

4.88%

Description

IMPACT Growth Real Estate Investment Trust operates as a real estate investment trust, which invests freehold assets of IMPACT Muang Thong Thani projects including IMPACT Arena, IMPACT Challenger, IMPACT Forum and IMPACT Exhibition Center. The company is headquartered in Pak Kret, Nonthaburi. The company went IPO on 2014-10-01. The Trust's objectives include Issue securities as trust unit of real estate investment trust (REIT) and offer for sale of trust units to the public; and Register trust unit in the Stock Exchange of Thailand (SET). The trust has invested the fund received from trust unit sold in its main asset, RMI Co., Ltd. (REIT manager) and IMPACT Exhibition Management Co., Ltd. The trust invested in assets is the ownership of the land, building, and facility systems in which the trust can procure the commercial benefits by making an agreement of lease and/or lease area to area users and/or tenants. The management company initially invests in the freehold rights in IMPACT Arena, IMPACT Exhibition Center, IMPACT Forum and IMPACT Challenger. RMI Company Limited serves as the REIT manager.

Contact

NONTHABURI
Pak Kret
No.47/569-576 Moo 3, Floor 10,, New Geneva Industry Condominium Popular Road 3,, Banmai Subdistrict
+6628334455
www.impactgrowthreit.com

IPO

2014-10-01

Employees

-

Officers

See Also

Discover More
What is the Intrinsic Value of one IMPACT stock?

The intrinsic value of one IMPACT stock under the Base Case scenario is 12.23 THB.

Is IMPACT stock undervalued or overvalued?

Compared to the current market price of 12.7 THB, IMPACT Growth Real Estate Investment Trust is Overvalued by 4%.

Back to Top