Ki-Star Real Estate Co Ltd
TSE:3465

Watchlist Manager
Ki-Star Real Estate Co Ltd Logo
Ki-Star Real Estate Co Ltd
TSE:3465
Watchlist
Price: 4 175 JPY -0.6%
Market Cap: 66.2B JPY
Have any thoughts about
Ki-Star Real Estate Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Ki-Star Real Estate Co Ltd stock under the Base Case scenario is 10 835.23 JPY. Compared to the current market price of 4 175 JPY, Ki-Star Real Estate Co Ltd is Undervalued by 61%.

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
10 835.23 JPY
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
66
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
1
Forward
0.2
More Details
8.7
P/E
P/E
Price to Earnings
8.7
vs History
12
vs Industry
54
Median 3Y
7.1
Median 5Y
6.5
Industry
16.8
Forward
9.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.5
Industry
11.9
More Details
5.7
P/FCFE
P/FCFE
Price to FCFE
5.7
vs History
41
vs Industry
50
Median 3Y
5.2
Median 5Y
5.2
Industry
17.6
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
73
vs Industry
58
Median 3Y
1.4
Median 5Y
1.5
Industry
1.6
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
36
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.6
More Details
5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5
vs History
1
vs Industry
38
Median 3Y
4.2
Median 5Y
3.6
Industry
3.8
More Details
12.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.8
vs History
4
vs Industry
29
Median 3Y
7.8
Median 5Y
7.6
Industry
10.3
Forward
12.1
More Details
13.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.3
vs History
4
vs Industry
34
Median 3Y
8
Median 5Y
8
Industry
12.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
12.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-7.1
Industry
15.3
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
71
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
Ki-Star Real Estate Co Ltd 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
Ki-Star Real Estate Co Ltd
TSE:3465
65B JPY 0.2 8.7 12.8 13.3
US
D R Horton Inc
NYSE:DHI
45.2B USD 1.2 9.5 7.2 7.3
US
Lennar Corp
NYSE:LEN
37.5B USD 1 9 6.5 6.6
US
DR Horton Inc
XMUN:HO2
28B EUR 0.8 6.1 4.7 4.7
US
NVR Inc
NYSE:NVR
25.4B USD 2.5 15.5 11.5 11.6
US
Pultegroup Inc
NYSE:PHM
22.7B USD 1.3 7.9 6.2 6.4
JP
Sekisui House Ltd
TSE:1928
2.3T JPY 0.7 10.1 10.6 11.6
US
Toll Brothers Inc
NYSE:TOL
12.5B USD 1.2 8 6.6 6.8
US
TopBuild Corp
NYSE:BLD
9.2B USD 1.7 14.8 9.8 11.3
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
JP
Sumitomo Forestry Co Ltd
TSE:1911
1.1T JPY 0.5 8.6 6.3 7.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ki-Star Real Estate Co Ltd
TSE:3465
Average EV/EBITDA: 8.5
12.8
61%
0.2
US
D R Horton Inc
NYSE:DHI
7.2
11%
0.6
US
Lennar Corp
NYSE:LEN
6.5
14%
0.5
US
D
DR Horton Inc
XMUN:HO2
4.7
11%
0.4
US
NVR Inc
NYSE:NVR
11.5
9%
1.3
US
Pultegroup Inc
NYSE:PHM
6.2
14%
0.4
JP
Sekisui House Ltd
TSE:1928
10.6
47%
0.2
US
Toll Brothers Inc
NYSE:TOL
6.6
18%
0.4
US
TopBuild Corp
NYSE:BLD
9.8
15%
0.6
UK
Barratt Developments P L C
LSE:BDEV
11.4
-17%
N/A
JP
Sumitomo Forestry Co Ltd
TSE:1911
6.3
38%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Ki-Star Real Estate Co Ltd
TSE:3465
Average EV/EBIT: 9
13.3
N/A N/A
US
D R Horton Inc
NYSE:DHI
7.3
N/A N/A
US
Lennar Corp
NYSE:LEN
6.6
12%
0.5
US
D
DR Horton Inc
XMUN:HO2
4.7
N/A N/A
US
NVR Inc
NYSE:NVR
11.6
12%
1
US
Pultegroup Inc
NYSE:PHM
6.4
11%
0.6
JP
Sekisui House Ltd
TSE:1928
11.6
N/A N/A
US
Toll Brothers Inc
NYSE:TOL
6.8
N/A N/A
US
TopBuild Corp
NYSE:BLD
11.3
13%
0.8
UK
Barratt Developments P L C
LSE:BDEV
12.1
-18%
N/A
JP
Sumitomo Forestry Co Ltd
TSE:1911
7.3
46%
0.2

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 210,300+ 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.