Daiwa House REIT Investment Corp
TSE:8984

Watchlist Manager
Daiwa House REIT Investment Corp Logo
Daiwa House REIT Investment Corp
TSE:8984
Watchlist
Price: 228 400 JPY 0.48% Market Closed
Market Cap: 525.3B JPY
Have any thoughts about
Daiwa House REIT Investment Corp?
Write Note

Relative Value

The Relative Value of one Daiwa House REIT Investment Corp stock under the Base Case scenario is 312 189.49 JPY. Compared to the current market price of 228 400 JPY, Daiwa House REIT Investment Corp is Undervalued by 27%.

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
312 189.49 JPY
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
17
Median 3Y
11
Median 5Y
11.3
Industry
3.6
Forward
11.7
vs History
93
vs Industry
19
Median 3Y
28.9
Median 5Y
30.2
Industry
16.7
Forward
23.8
vs History
98
vs Industry
25
Median 3Y
16.1
Median 5Y
15.9
Industry
10.9
vs History
4
vs Industry
14
Median 3Y
21.1
Median 5Y
-26.4
Industry
13.3
vs History
98
vs Industry
31
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
vs History
98
vs Industry
15
Median 3Y
16.6
Median 5Y
17.1
Industry
6.6
Forward
19.4
vs History
98
vs Industry
19
Median 3Y
23.4
Median 5Y
24
Industry
11.9
vs History
98
vs Industry
23
Median 3Y
24
Median 5Y
24.7
Industry
15.8
Forward
26
vs History
98
vs Industry
15
Median 3Y
38.3
Median 5Y
39.4
Industry
19
vs History
98
vs Industry
26
Median 3Y
24.4
Median 5Y
24
Industry
18.5
vs History
4
vs Industry
15
Median 3Y
29.7
Median 5Y
-19.3
Industry
20.1
vs History
98
vs Industry
26
Median 3Y
1.1
Median 5Y
1.1
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Daiwa House 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
Daiwa House REIT Investment Corp
TSE:8984
527.2B JPY 8.5 25.8 20.6 32.2
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
11.8B USD 7.5 21.2 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 38.7 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 16.6 17.3
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
Daiwa House REIT Investment Corp
TSE:8984
Average P/S: 10.4
8.5
-20%
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%
202.3
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
Daiwa House REIT Investment Corp
TSE:8984
Average P/E: 29.1
25.8
24%
1.1
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
21.2
-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
38.7
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
Daiwa House REIT Investment Corp
TSE:8984
Average EV/EBITDA: 23.8
20.6
-6%
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
16.6
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
Daiwa House REIT Investment Corp
TSE:8984
Average EV/EBIT: 31.3
32.2
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
17.3
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