Nippon Prologis REIT Inc
TSE:3283

Watchlist Manager
Nippon Prologis REIT Inc Logo
Nippon Prologis REIT Inc
TSE:3283
Watchlist
Price: 220 500 JPY 1.01% Market Closed
Market Cap: 626.2B JPY
Have any thoughts about
Nippon Prologis REIT Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Nippon Prologis REIT Inc stock under the Base Case scenario is 281 936.99 JPY. Compared to the current market price of 220 500 JPY, Nippon Prologis REIT Inc is Undervalued by 22%.

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
281 936.99 JPY
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

10.3
P/S
P/S
Price to Sales
10.3
vs History
95
vs Industry
11
Median 3Y
14.2
Median 5Y
15.6
Industry
3.6
Forward
10.1
More Details
25.2
P/E
P/E
Price to Earnings
25.2
vs History
95
vs Industry
16
Median 3Y
35.8
Median 5Y
36.8
Industry
16.7
Forward
24.9
More Details
14.1
P/OCF
P/OCF
Price to OCF
14.1
vs History
95
vs Industry
17
Median 3Y
21.4
Median 5Y
23
Industry
10.9
More Details
88.4
P/FCFE
P/FCFE
Price to FCFE
88.4
vs History
15
vs Industry
19
Median 3Y
-23.5
Median 5Y
-27.1
Industry
13.3
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
95
vs Industry
22
Median 3Y
1.6
Median 5Y
1.8
Industry
0.8
More Details
14.6
EV/S
EV/S
Enterprise Value to Sales
14.6
vs History
95
vs Industry
12
Median 3Y
19
Median 5Y
20.7
Industry
6.6
Forward
14.4
More Details
21.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
21.3
vs History
95
vs Industry
15
Median 3Y
28.2
Median 5Y
29.6
Industry
11.9
More Details
21.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.4
vs History
95
vs Industry
18
Median 3Y
28.2
Median 5Y
29.7
Industry
15.8
Forward
21.2
More Details
32.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
32.7
vs History
95
vs Industry
13
Median 3Y
43.8
Median 5Y
44.4
Industry
19
More Details
20.1
EV/OCF
EV/OCF
Enterprise Value to OCF
20.1
vs History
95
vs Industry
21
Median 3Y
29
Median 5Y
29.8
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
23
Median 3Y
-37.3
Median 5Y
-36.6
Industry
20.1
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
95
vs Industry
18
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Nippon Prologis REIT Inc 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
Nippon Prologis REIT Inc
TSE:3283
626B JPY 10.3 25.2 21.4 32.7
US
Prologis Inc
NYSE:PLD
95.4B USD 12.1 31.1 23.6 44.9
AU
Goodman Group
ASX:GMG
69.4B AUD 35 -701.9 131.3 131.3
US
Lineage Inc
NASDAQ:LINE
13.2B USD 1.4 -18.7 8.7 24.2
UK
SEGRO PLC
LSE:SGRO
9.4B GBP 12.8 -937.2 24.9 25.3
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.2B 0 0 0 0
US
Rexford Industrial Realty Inc
NYSE:REXR
8.4B USD 9.3 31.6 18.8 33.2
US
Eastgroup Properties Inc
NYSE:EGP
7.9B USD 12.7 34 21.7 37.8
US
First Industrial Realty Trust Inc
NYSE:FR
6.7B USD 10.2 21.6 21 33.4
SG
Mapletree Logistics Trust
SGX:M44U
6.4B 0 0 0 0
SG
Mapletree Industrial Trust
SGX:ME8U
6.2B 0 0 0 0
P/E Multiple
Earnings Growth P/E to Growth
JP
Nippon Prologis REIT Inc
TSE:3283
Average P/E: 28.7
25.2
12%
2
US
Prologis Inc
NYSE:PLD
31.1
0%
N/A
AU
Goodman Group
ASX:GMG
Negative Multiple: -701.9 N/A N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -18.7 N/A N/A
UK
SEGRO PLC
LSE:SGRO
Negative Multiple: -937.2 N/A N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
343%
N/A
US
Rexford Industrial Realty Inc
NYSE:REXR
31.6
48%
0.7
US
Eastgroup Properties Inc
NYSE:EGP
34
33%
1
US
First Industrial Realty Trust Inc
NYSE:FR
21.6
-15%
N/A
SG
Mapletree Logistics Trust
SGX:M44U
Not Available
20%
N/A
SG
Mapletree Industrial Trust
SGX:ME8U
Not Available
271%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nippon Prologis REIT Inc
TSE:3283
Average EV/EBITDA: 33.9
21.4
10%
2.1
US
Prologis Inc
NYSE:PLD
23.6
28%
0.9
AU
Goodman Group
ASX:GMG
131.3
535%
0.2
US
Lineage Inc
NASDAQ:LINE
8.7
N/A N/A
UK
SEGRO PLC
LSE:SGRO
24.9
30%
0.8
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
12%
N/A
US
Rexford Industrial Realty Inc
NYSE:REXR
18.8
66%
0.3
US
Eastgroup Properties Inc
NYSE:EGP
21.7
41%
0.5
US
First Industrial Realty Trust Inc
NYSE:FR
21
35%
0.6
SG
Mapletree Logistics Trust
SGX:M44U
Not Available
13%
N/A
SG
Mapletree Industrial Trust
SGX:ME8U
Not Available
17%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nippon Prologis REIT Inc
TSE:3283
Average EV/EBIT: 45.4
32.7
N/A N/A
US
Prologis Inc
NYSE:PLD
44.9
28%
1.6
AU
Goodman Group
ASX:GMG
131.3
527%
0.2
US
Lineage Inc
NASDAQ:LINE
24.2
N/A N/A
UK
SEGRO PLC
LSE:SGRO
25.3
44%
0.6
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
12%
N/A
US
Rexford Industrial Realty Inc
NYSE:REXR
33.2
73%
0.5
US
Eastgroup Properties Inc
NYSE:EGP
37.8
44%
0.9
US
First Industrial Realty Trust Inc
NYSE:FR
33.4
27%
1.2
SG
Mapletree Logistics Trust
SGX:M44U
Not Available
11%
N/A
SG
Mapletree Industrial Trust
SGX:ME8U
Not Available
14%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 210,400+ 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.