CRE Logistics REIT Inc
TSE:3487

Watchlist Manager
CRE Logistics REIT Inc Logo
CRE Logistics REIT Inc
TSE:3487
Watchlist
Price: 137 400 JPY 0.37% Market Closed
Market Cap: 86.6B JPY
Have any thoughts about
CRE Logistics REIT Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CRE Logistics REIT Inc stock under the Base Case scenario is 179 815.12 JPY. Compared to the current market price of 137 400 JPY, CRE Logistics REIT Inc is Undervalued by 24%.

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
179 815.12 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

9.6
P/S
P/S
Price to Sales
9.6
vs History
84
vs Industry
15
Median 3Y
10.9
Median 5Y
11.2
Industry
3.6
Forward
18.3
More Details
20.3
P/E
P/E
Price to Earnings
20.3
vs History
73
vs Industry
24
Median 3Y
22
Median 5Y
26
Industry
16.7
Forward
38.7
More Details
12.8
P/OCF
P/OCF
Price to OCF
12.8
vs History
79
vs Industry
26
Median 3Y
14.6
Median 5Y
17.2
Industry
10.9
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
14
vs Industry
21
Median 3Y
-5.4
Median 5Y
-5.1
Industry
13.3
More Details
1
P/B
P/B
Price to Book Value
1
vs History
92
vs Industry
34
Median 3Y
1.3
Median 5Y
1.2
Industry
0.8
More Details
16.3
EV/S
EV/S
Enterprise Value to Sales
16.3
vs History
77
vs Industry
11
Median 3Y
17.6
Median 5Y
18.6
Industry
6.6
Forward
31.2
More Details
29.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
29.5
vs History
71
vs Industry
10
Median 3Y
31
Median 5Y
34.3
Industry
11.9
More Details
23
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
23
vs History
74
vs Industry
19
Median 3Y
24.3
Median 5Y
25.9
Industry
15.8
Forward
46.4
More Details
30.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
30.2
vs History
71
vs Industry
18
Median 3Y
31.8
Median 5Y
35.9
Industry
19
More Details
21.8
EV/OCF
EV/OCF
Enterprise Value to OCF
21.8
vs History
77
vs Industry
25
Median 3Y
23.7
Median 5Y
25.3
Industry
18.5
More Details
22
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22
vs History
14
vs Industry
22
Median 3Y
-4.3
Median 5Y
-4.1
Industry
20.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
85
vs Industry
28
Median 3Y
1.1
Median 5Y
1
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
CRE Logistics 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
CRE Logistics REIT Inc
TSE:3487
86.2B JPY 9.6 20.3 23 30.2
US
Prologis Inc
NYSE:PLD
96.4B 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
13.4B 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
CRE Logistics REIT Inc
TSE:3487
Average P/E: 27.8
20.3
-51%
N/A
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
CRE Logistics REIT Inc
TSE:3487
Average EV/EBITDA: 34.1
23
N/A N/A
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
CRE Logistics REIT Inc
TSE:3487
Average EV/EBIT: 45
30.2
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.