KTBSTMR Intrinsic Valuation and Fundamental Analysis - Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust - Alpha Spread
K

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust
SET:KTBSTMR

Watchlist Manager
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust
SET:KTBSTMR
Watchlist
Price: 6.6 THB -0.75% Market Closed
Market Cap: 2B THB
Have any thoughts about
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust?
Write Note

Intrinsic Value

KTBSTMR's intrinsic value estimate is unreliable because it is based only on its DCF value and doesn't use a relative valuation using multiples.

The intrinsic value of one KTBSTMR stock under the Base Case scenario is 44.68 THB. Compared to the current market price of 6.6 THB, Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust is Undervalued by 85%.

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

KTBSTMR Intrinsic Value
44.68 THB
Undervaluation 85%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Ktbst Mixed Freehold and Leasehold 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 KTBSTMR 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 KTBSTMR?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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:

AI Assistant
AI Assistant
Ask me anything about Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

Provide an overview of the primary business activities
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

What unique competitive advantages
does Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust hold over its rivals?

What risks and challenges
does Ktbst Mixed Freehold and Leasehold 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 Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide P/S
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide P/E
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide P/OCF
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide P/FCFE
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide P/B
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/S
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/GP
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/EBITDA
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/EBIT
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/OCF
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/FCFF
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide EV/IC
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Compare the intrinsic valuations
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust against its competitors.

Analyze the profit margins
(gross, operating, and net) of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust compared to its peers.

Compare the P/E ratios
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust against its peers.

Discuss the investment returns and shareholder value creation
comparing Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust with its peers.

Analyze the financial leverage
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust compared to its main competitors.

Show all profitability ratios
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide ROE
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide ROA
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide ROIC
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide ROCE
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Gross Margin
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Operating Margin
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Net Margin
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide FCF Margin
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Show all solvency ratios
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide D/E Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide D/A Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Interest Coverage Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Altman Z-Score Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Quick Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Current Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Provide Cash Ratio
for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

What is the historical Revenue growth
over the last 5 years for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust?

What is the historical Net Income growth
over the last 5 years for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust?

What is the current Free Cash Flow
of Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust?

Discuss the annual earnings per share (EPS)
trend over the past five years for Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

Balance Sheet Decomposition
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

Current Assets 97m
Cash & Short-Term Investments 72.6m
Receivables 24.4m
Non-Current Assets 4.4B
Long-Term Investments 4.4B
Other Non-Current Assets 9.4m
Current Liabilities 868.7m
Accrued Liabilities 16.6m
Short-Term Debt 744.5m
Other Current Liabilities 107.6m
Non-Current Liabilities 494.1m
Long-Term Debt 473.1m
Other Non-Current Liabilities 21m
Efficiency

Earnings Waterfall
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

Revenue
359.6m THB
Cost of Revenue
-53.2m THB
Gross Profit
306.5m THB
Operating Expenses
-42m THB
Operating Income
264.5m THB
Other Expenses
-46.7m THB
Net Income
217.8m THB

Free Cash Flow Analysis
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

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

KTBSTMR Profitability Score
Profitability Due Diligence

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

61/100
Profitability
Score

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

KTBSTMR Solvency Score
Solvency Due Diligence

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Interest Coverage
Low Altman Z-Score
37/100
Solvency
Score

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KTBSTMR Price Targets Summary
Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

There are no price targets for KTBSTMR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KTBSTMR?

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
Previous Payment
-
Today
Next Payment
-
Today
Oct 5, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Want to learn more about KTBSTMR dividends?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for KTBSTMR 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

Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust

Country

Thailand

Industry

Real Estate

Market Cap

2B THB

Dividend Yield

10.62%

Description

KTBST Mixed Freehold and Leasehold Real Estate Investment Trust is a trust engages in real estate investment. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2021-11-15. The Trust’s objective is to raise funds from investor, which use the proceeds from the offering of trust units and loan from the financial institution to invest in main assets. The Trust invests in real estates or leasehold right, as well as sub-leasehold right in assets. The company has invested in freehold and leasehold right in various types of assets, including warehouse and factory, office, community mall, and data center, as well as in movable properties and equipment. The firm's investment assets include leasehold and freehold rights comprising approximately six projects, such as Rich Asset Project, ST Bang-Bo Project, ST Bang Pa-in Project, Summer Hub Project, Summer Hill Project and Interlink Data Center Project. KTBST REIT Management Company Limited is the investment manager of the Company.

Contact

BANGKOK METROPOLIS
Bangkok
87/2 CRC Tower, All Seasons Place, 18thFloor,, Wireless Road, Lumpini,, Pathumwan
+6626481683
www.ktbstreit.co.th

IPO

2021-11-15

Employees

-

Officers

See Also

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

The intrinsic value of one KTBSTMR stock under the Base Case scenario is 44.68 THB.

Is KTBSTMR stock undervalued or overvalued?

Compared to the current market price of 6.6 THB, Ktbst Mixed Freehold and Leasehold Real Estate Investment Trust is Undervalued by 85%.

Back to Top