A

Aeon Mall Co Ltd
TSE:8905

Watchlist Manager
Aeon Mall Co Ltd
TSE:8905
Watchlist
Price: 2 001 JPY -0.22%
Market Cap: 455.3B JPY
Have any thoughts about
Aeon Mall Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Aeon Mall Co Ltd stock under the Base Case scenario is 5 510.25 JPY. Compared to the current market price of 2 001 JPY, Aeon Mall Co Ltd is Undervalued by 64%.

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
5 510.25 JPY
Undervaluation 64%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
50
vs Industry
72
Median 3Y
1
Median 5Y
1.1
Industry
3.6
Forward
1
More Details
24
P/E
P/E
Price to Earnings
24
vs History
38
vs Industry
23
Median 3Y
24.1
Median 5Y
22.4
Industry
16.7
Forward
26
More Details
3
P/OCF
P/OCF
Price to OCF
3
vs History
87
vs Industry
59
Median 3Y
3.8
Median 5Y
3.9
Industry
10.9
More Details
6.9
P/FCFE
P/FCFE
Price to FCFE
6.9
vs History
46
vs Industry
11
Median 3Y
-5.2
Median 5Y
6.5
Industry
13.3
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
36
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
80
vs Industry
65
Median 3Y
2.5
Median 5Y
2.7
Industry
6.6
Forward
2.3
More Details
12.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.4
vs History
76
vs Industry
40
Median 3Y
13
Median 5Y
12.9
Industry
11.9
More Details
8.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.5
vs History
63
vs Industry
57
Median 3Y
8.6
Median 5Y
8.6
Industry
15.8
Forward
7.8
More Details
21.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.6
vs History
69
vs Industry
29
Median 3Y
22.4
Median 5Y
22.1
Industry
19
More Details
7
EV/OCF
EV/OCF
Enterprise Value to OCF
7
vs History
90
vs Industry
54
Median 3Y
9.4
Median 5Y
9.5
Industry
18.5
More Details
16.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.3
vs History
42
vs Industry
11
Median 3Y
16.3
Median 5Y
-16.2
Industry
20.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
50
vs Industry
50
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Aeon Mall 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
Aeon Mall Co Ltd
TSE:8905
455.3B JPY 1 24 8.5 21.6
DE
Vonovia SE
XETRA:VNA
24.1B EUR 49.9 -8.5 -35.3 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.5 17 12.9 15.8
HK
Swire Properties Ltd
HKEX:1972
92.4B HKD 6.3 41.8 15 15
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.1B CNY 5.4 28.3 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.3B SGD 4.8 73.3 22.8 26.8
BM
Hongkong Land Holdings Ltd
SGX:H78
9.7B USD 4.5 -9 22.8 23.4
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 16.9 17.7 18.1
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.1 16.2 23.3
SE
Sagax AB
STO:SAGA A
104.6B SEK 21.7 27.3 34.2 34.2
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
JP
A
Aeon Mall Co Ltd
TSE:8905
Average P/E: 33.7
24
56%
0.4
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
17
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.8
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.3
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73.3
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -9 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
16.9
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.1 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.3
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Aeon Mall Co Ltd
TSE:8905
Average EV/EBITDA: 20.6
8.5
32%
0.3
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.3 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.9
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
15
27%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
202%
0.1
SG
Capitaland Investment Ltd
SGX:9CI
22.8
74%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
22.8
7%
3.1
IL
Azrieli Group Ltd
TASE:AZRG
17.7
39%
0.5
DE
Deutsche Wohnen SE
XETRA:DWNI
16.2
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.2
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2

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 210,400+ 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.