` Comparison: 1821, 8802 - Alpha Spread

E
1821
vs
8802

Over the past 12 months, ESR Cayman Ltd has significantly outperformed Mitsubishi Estate Co Ltd, delivering a return of +5 338% compared to the Mitsubishi Estate Co Ltd's +45% growth.

Smart Verdict
AI-Powered

Not Sure Which Stock Wins?
Let AI Decide.
1821
8802
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Valuation
Growth
Profitability
Solvency
Comparing Valuation
Running a multi-layered valuation analysis to compare how attractive each stock is.
Comparing Growth
Financial growth, forecasts, volatility, and historical drawdowns.
Comparing Profitability
Margins, returns on capital, and the consistency of profitability.
Comparing Solvency
Debt levels, liquidity, interest coverage, and bankruptcy risk.
Summarizing...
We need a little more time to summarize the results

Valuation Comparison

E
Intrinsic Value
148.82 HKD
Overvaluation 75%
Intrinsic Value
Price
Intrinsic Value
3 079.44 JPY
Overvaluation 6%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
E
ESR Cayman Ltd
HKEX:1821
596 HKD
Mitsubishi Estate Co Ltd
TSE:8802
3 264 JPY
Valuation Scenario:
Bear Case
Base Case
Bull Case

Growth Comparison

Growth Over Time
1821, 8802

1821
8802
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
E
ESR Cayman Ltd
Revenue
Mitsubishi Estate Co Ltd
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
1821, 8802

1821
8802
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
E
ESR Cayman Ltd
HKEX:1821
Mitsubishi Estate Co Ltd
TSE:8802
What is Free Cash Flow?

Gross Margin

ESR Cayman Ltd
87.5%
Mitsubishi Estate Co Ltd
26.8%

Operating Margin

ESR Cayman Ltd
-20%
Mitsubishi Estate Co Ltd
20.2%

Net Margin

ESR Cayman Ltd
-113.8%
Mitsubishi Estate Co Ltd
12.2%

FCF Margin

ESR Cayman Ltd
40.1%
Mitsubishi Estate Co Ltd
-7.5%

ROE

ESR Cayman Ltd
-9.3%
Mitsubishi Estate Co Ltd
7.9%

ROA

ESR Cayman Ltd
-4.7%
Mitsubishi Estate Co Ltd
2.5%

ROIC

ESR Cayman Ltd
-0.9%
Mitsubishi Estate Co Ltd
3.3%

ROCE

ESR Cayman Ltd
-0.9%
Mitsubishi Estate Co Ltd
4.7%

Solvency Comparison

Balance Sheet Comparison

Stocks Performance

Stocks Performance
1821, 8802

Loading

Performance Gap
1821, 8802

Loading
1821
8802
Difference
www.alphaspread.com

Performance By Year
1821, 8802

Loading
1821
8802
Add Stock
Not Sure Which Stock Wins?
Let AI Decide
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Compare 1821 to other stocks
Unlock Full Access to Alpha Spread
Create Free Account