Activia Properties Inc
TSE:3279

Watchlist Manager
Activia Properties Inc Logo
Activia Properties Inc
TSE:3279
Watchlist
Price: 148 400 JPY 0.88% Market Closed
Market Cap: 353.2B JPY

Relative Value

The Relative Value of one Activia Properties Inc stock under the Base Case scenario is 148 163.74 JPY. Compared to the current market price of 148 400 JPY, Activia Properties Inc is Fairly Valued.

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
148 163.74 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
20
Median 3Y
7.8
Median 5Y
7.9
Industry
3.9
Forward
11.6
vs History
0
vs Industry
28
Median 3Y
16
Median 5Y
16.3
Industry
16.5
Forward
24.4
vs History
0
vs Industry
31
Median 3Y
9.6
Median 5Y
8.7
Industry
11.3
vs History
0
vs Industry
19
Median 3Y
14.1
Median 5Y
14.1
Industry
12.9
vs History
0
vs Industry
35
Median 3Y
1
Median 5Y
0.9
Industry
0.9
vs History
0
vs Industry
14
Median 3Y
14.2
Median 5Y
14.6
Industry
6.9
Forward
18.6
vs History
0
vs Industry
14
Median 3Y
21.9
Median 5Y
22.8
Industry
12.6
vs History
0
vs Industry
18
Median 3Y
22.3
Median 5Y
23.2
Industry
16
Forward
27.7
vs History
0
vs Industry
20
Median 3Y
25.7
Median 5Y
26.9
Industry
19.4
vs History
0
vs Industry
29
Median 3Y
18.1
Median 5Y
16.2
Industry
18.8
vs History
9
vs Industry
24
Median 3Y
28.5
Median 5Y
28.2
Industry
21.1
vs History
0
vs Industry
32
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Activia Properties Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Activia Properties Inc
TSE:3279
352.6B JPY 11.2 25.8 29.6 35.6
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 38.8 48.9
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 15.9 22.1 22.1
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 51 25.6 25.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Activia Properties Inc
TSE:3279
Average P/S: 12.3
11.2
0%
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
9.2
7%
1.3
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
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.2
10%
0.4
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.5
N/A N/A
AU
Charter Hall Group
ASX:CHC
16.7
14%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Activia Properties Inc
TSE:3279
Average EV/EBITDA: 24.9
29.6
3%
9.9
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
38.8
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
22.1
19%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.1
388%
0
AU
Charter Hall Group
ASX:CHC
25.6
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Activia Properties Inc
TSE:3279
Average EV/EBIT: 29.3
35.6
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
48.9
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
22.1
18%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.2
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.6
20%
1.3