N

NTT UD REIT Investment Corp
TSE:8956

Watchlist Manager
NTT UD REIT Investment Corp
TSE:8956
Watchlist
Price: 119 000 JPY 1.28%
Market Cap: 176.4B JPY
Have any thoughts about
NTT UD REIT Investment Corp?
Write Note

Relative Value

The Relative Value of one NTT UD REIT Investment Corp stock under the Base Case scenario is 157 017.53 JPY. Compared to the current market price of 119 000 JPY, NTT UD REIT Investment Corp 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
157 017.53 JPY
Undervaluation 24%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
27
Median 3Y
7.3
Median 5Y
7.6
Industry
3.6
Forward
7.4
vs History
87
vs Industry
28
Median 3Y
19
Median 5Y
19.3
Industry
16.7
Forward
20.7
vs History
49
vs Industry
36
Median 3Y
8.5
Median 5Y
10.6
Industry
10.9
vs History
vs Industry
16
Median 3Y
22.8
Median 5Y
22
Industry
13.3
vs History
95
vs Industry
29
Median 3Y
1.3
Median 5Y
1.3
Industry
0.8
vs History
65
vs Industry
22
Median 3Y
12.4
Median 5Y
12.8
Industry
6.6
Forward
12.9
vs History
50
vs Industry
18
Median 3Y
20.6
Median 5Y
21.2
Industry
11.9
vs History
50
vs Industry
22
Median 3Y
20.9
Median 5Y
21.6
Industry
15.8
vs History
55
vs Industry
21
Median 3Y
26.9
Median 5Y
28.8
Industry
19
vs History
33
vs Industry
35
Median 3Y
13.5
Median 5Y
17.8
Industry
18.5
vs History
vs Industry
29
Median 3Y
-12.9
Median 5Y
22.8
Industry
20.1
vs History
93
vs Industry
25
Median 3Y
1.1
Median 5Y
1.1
Industry
0.7

Multiples Across Competitors

Competitors Multiples
NTT UD REIT Investment Corp 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
NTT UD REIT Investment Corp
TSE:8956
176.4B JPY 7.5 19 22.8 30
ZA
Growthpoint Properties Ltd
JSE:GRT
44B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
29.4B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
11.9B USD 7.5 21.3 14.8 24.8
ZA
Attacq Ltd
JSE:ATT
10.1B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 27 38.4 54.4 68.7
AU
Stockland Corporation Ltd
ASX:SGP
11.8B AUD 3.9 38.6 21.6 21.6
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.1B Zac 0 0 0 0
FR
Gecina SA
PAR:GFC
6.6B EUR 7.7 -7.2 16.7 17.4
ZA
Fairvest Ltd
JSE:FTA
6.9B Zac 0 0 0 0
US
STORE Capital Corp
LSE:0LA6
6.8B USD 7.7 21.4 14.6 23.3
P/S Multiple
Revenue Growth P/S to Growth
JP
N
NTT UD REIT Investment Corp
TSE:8956
Average P/S: 10.2
7.5
-5%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-36%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-45%
N/A
US
WP Carey Inc
NYSE:WPC
7.5
0%
202.6
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
27
72%
0.4
AU
Stockland Corporation Ltd
ASX:SGP
3.9
56%
0.1
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-22%
N/A
FR
Gecina SA
PAR:GFC
7.7
16%
0.5
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
US
S
STORE Capital Corp
LSE:0LA6
7.7
26%
0.3
P/E Multiple
Earnings Growth P/E to Growth
JP
N
NTT UD REIT Investment Corp
TSE:8956
Average P/E: 27.7
19
-22%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-96%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-98%
N/A
US
WP Carey Inc
NYSE:WPC
21.3
-19%
N/A
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.4
128%
0.3
AU
Stockland Corporation Ltd
ASX:SGP
38.6
221%
0.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-37%
N/A
FR
Gecina SA
PAR:GFC
Negative Multiple: -7.2 N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
US
S
STORE Capital Corp
LSE:0LA6
21.4
31%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
NTT UD REIT Investment Corp
TSE:8956
Average EV/EBITDA: 24.1
22.8
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-5%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-6%
N/A
US
WP Carey Inc
NYSE:WPC
14.8
11%
1.3
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
54.4
122%
0.4
AU
Stockland Corporation Ltd
ASX:SGP
21.6
67%
0.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
17%
N/A
FR
Gecina SA
PAR:GFC
16.7
14%
1.2
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
US
S
STORE Capital Corp
LSE:0LA6
14.6
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
NTT UD REIT Investment Corp
TSE:8956
Average EV/EBIT: 31
30
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-7%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
19%
N/A
US
WP Carey Inc
NYSE:WPC
24.8
14%
1.7
ZA
A
Attacq Ltd
JSE:ATT
Not Available
12%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
68.7
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
21.6
60%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
FR
Gecina SA
PAR:GFC
17.4
24%
0.7
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
US
S
STORE Capital Corp
LSE:0LA6
23.3
54%
0.4

See Also

Discover More
Back to Top