United Urban Investment Corp
TSE:8960

Watchlist Manager
United Urban Investment Corp Logo
United Urban Investment Corp
TSE:8960
Watchlist
Price: 189 800 JPY 0.74% Market Closed
Market Cap: 605.5B JPY

Relative Value

The Relative Value of one United Urban Investment Corp stock under the Base Case scenario is 205 296.8 JPY. Compared to the current market price of 189 800 JPY, United Urban Investment Corp is Undervalued by 8%.

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
205 296.8 JPY
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
20
Median 3Y
9.1
Median 5Y
9.1
Industry
3.9
Forward
12.3
vs History
33
vs Industry
26
Median 3Y
22.5
Median 5Y
23
Industry
16.4
Forward
25.3
vs History
6
vs Industry
22
Median 3Y
17
Median 5Y
17.3
Industry
11.3
vs History
vs Industry
16
Median 3Y
24.2
Median 5Y
28.4
Industry
12.9
vs History
0
vs Industry
24
Median 3Y
1.3
Median 5Y
1.3
Industry
0.9
vs History
1
vs Industry
18
Median 3Y
14.1
Median 5Y
14.2
Industry
6.9
Forward
17.7
vs History
12
vs Industry
18
Median 3Y
23.1
Median 5Y
23.1
Industry
12.5
vs History
12
vs Industry
23
Median 3Y
23.2
Median 5Y
23.2
Industry
15.9
Forward
24.3
vs History
55
vs Industry
22
Median 3Y
30.7
Median 5Y
31.7
Industry
19.3
vs History
19
vs Industry
22
Median 3Y
25.9
Median 5Y
26.2
Industry
18.7
vs History
vs Industry
9
Median 3Y
65.7
Median 5Y
-46.3
Industry
21
vs History
0
vs Industry
21
Median 3Y
1
Median 5Y
1
Industry
0.8

Multiples Across Competitors

Competitors Multiples
United Urban 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
United Urban Investment Corp
TSE:8960
581.3B JPY 10.5 23.7 24.1 31.1
ZA
Growthpoint Properties Ltd
JSE:GRT
59.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
15.1B USD 9 41.4 17.1 27.2
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.6B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 19 44.3 38.8 48.9
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.8B Zac 0 0 0 0
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 15.9 22.1 22.1
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7B EUR 13.4 10.9 16 16.1
AU
Charter Hall Group
ASX:CHC
11.5B AUD 16.7 50.8 25.5 25.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
United Urban Investment Corp
TSE:8960
Average EV/EBITDA: 23.9
24.1
3%
8
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
17.1
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.8
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.1
19%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16
388%
0
AU
Charter Hall Group
ASX:CHC
25.5
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
United Urban Investment Corp
TSE:8960
Average EV/EBIT: 28.5
31.1
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
27.2
12%
2.3
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
48.9
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.1
18%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.1
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.5
20%
1.3