D

Daiwa Office Investment Corp
TSE:8976

Watchlist Manager
Daiwa Office Investment Corp
TSE:8976
Watchlist
Price: 285 600 JPY 0.04% Market Closed
Market Cap: 273.2B JPY
Have any thoughts about
Daiwa Office Investment Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Daiwa Office Investment Corp stock under the Base Case scenario is 314 173.91 JPY. Compared to the current market price of 285 600 JPY, Daiwa Office Investment Corp is Undervalued by 9%.

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
314 173.91 JPY
Undervaluation 9%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

10
P/S
P/S
Price to Sales
10
vs History
3
vs Industry
16
Median 3Y
9.3
Median 5Y
5.6
Industry
3.6
Forward
10.5
More Details
22
P/E
P/E
Price to Earnings
22
vs History
3
vs Industry
24
Median 3Y
19.9
Median 5Y
11.9
Industry
16.7
Forward
22.6
More Details
17.2
P/OCF
P/OCF
Price to OCF
17.2
vs History
3
vs Industry
32
Median 3Y
11.7
Median 5Y
7.2
Industry
10.9
More Details
25.9
P/FCFE
P/FCFE
Price to FCFE
25.9
vs History
3
vs Industry
24
Median 3Y
14.4
Median 5Y
12.8
Industry
13.3
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
11
vs Industry
30
Median 3Y
1.1
Median 5Y
0.6
Industry
0.8
More Details
15.7
EV/S
EV/S
Enterprise Value to Sales
15.7
vs History
3
vs Industry
16
Median 3Y
15
Median 5Y
10.9
Industry
6.6
Forward
16.4
More Details
31.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
31.1
vs History
3
vs Industry
11
Median 3Y
28.6
Median 5Y
20.8
Industry
11.9
More Details
24.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.8
vs History
3
vs Industry
19
Median 3Y
23.1
Median 5Y
16.9
Industry
15.8
Forward
23.6
More Details
31.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
31.4
vs History
3
vs Industry
20
Median 3Y
28.9
Median 5Y
21
Industry
19
More Details
26.9
EV/OCF
EV/OCF
Enterprise Value to OCF
26.9
vs History
3
vs Industry
35
Median 3Y
18.4
Median 5Y
14
Industry
18.5
More Details
87.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
87.7
vs History
3
vs Industry
27
Median 3Y
29.7
Median 5Y
23.1
Industry
20.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
12
vs Industry
28
Median 3Y
0.9
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Daiwa Office Investment Corp 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
Daiwa Office Investment Corp
TSE:8976
273.2B JPY 10 22 24.8 31.4
US
Alexandria Real Estate Equities Inc
NYSE:ARE
17.1B USD 5.4 60.5 13.9 31.1
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.5 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.9B USD 4.5 -146.7 21.7 63.6
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.3 50.7 44.5 44.5
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.8 24.6 26.2 35.3
FR
Covivio SA
PAR:COV
5.4B EUR 5.1 -7.3 16.2 17.8
JP
Japan Real Estate Investment Corp
TSE:8952
771.2B JPY 9.2 20.6 21.3 27.8
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.6 90 13.8 42.5
AU
Dexus
ASX:DXS
7.4B AUD 8.1 -4.6 35.1 35.1
P/E Multiple
Earnings Growth P/E to Growth
JP
D
Daiwa Office Investment Corp
TSE:8976
Average P/E: 40.6
22
-5%
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
60.5
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.5
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -146.7
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.7
N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
7%
3.5
FR
Covivio SA
PAR:COV
Negative Multiple: -7.3 N/A N/A
JP
Japan Real Estate Investment Corp
TSE:8952
20.6
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
24.3
-33%
N/A
US
Cousins Properties Inc
NYSE:CUZ
90
-25%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.6 N/A 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 210,300+ 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.