C

CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13

Watchlist Manager
CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13
Watchlist
Price: 37.46 MXN -0.11% Market Closed
Market Cap: 28.9B MXN

Relative Value

The Relative Value of one TERRA13 stock under the Base Case scenario is 66.64 MXN. Compared to the current market price of 37.46 MXN, CI Banco SA Institucion de Banca Multiple FF/00939 is Undervalued by 44%.

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.

TERRA13 Relative Value
Base Case
66.64 MXN
Undervaluation 44%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
28
Median 3Y
6.5
Median 5Y
5.9
Industry
3.8
Forward
6.1
vs History
25
vs Industry
48
Median 3Y
7.3
Median 5Y
4.6
Industry
16.3
Forward
8
vs History
36
vs Industry
32
Median 3Y
8.8
Median 5Y
8.3
Industry
11.1
vs History
14
vs Industry
30
Median 3Y
10.3
Median 5Y
10.6
Industry
12.8
vs History
46
vs Industry
60
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
vs History
93
vs Industry
32
Median 3Y
9.9
Median 5Y
9.7
Industry
6.9
Forward
8.9
vs History
93
vs Industry
45
Median 3Y
11.5
Median 5Y
11.3
Industry
12.5
vs History
84
vs Industry
20
Median 3Y
13.1
Median 5Y
13.2
Industry
15.8
Forward
11.3
vs History
84
vs Industry
29
Median 3Y
13.1
Median 5Y
13.2
Industry
19
Forward
12.2
vs History
93
vs Industry
37
Median 3Y
13.7
Median 5Y
13.6
Industry
18.4
vs History
84
vs Industry
34
Median 3Y
13.8
Median 5Y
13.8
Industry
20.4
vs History
69
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8

Multiples Across Competitors

TERRA13 Competitors Multiples
CI Banco SA Institucion de Banca Multiple FF/00939 Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MX
CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13
29.5B MXN 6 9.5 11.2 11.2
US
Prologis Inc
NYSE:PLD
118.9B USD 13.6 37.1 25.1 44
AU
Goodman Group
ASX:GMG
56.4B AUD 24.4 33.9 78.9 78.9
SG
ESR-REIT
OTC:CGIUF
19.1B USD 60.1 -225 100.6 100.6
UK
SEGRO PLC
LSE:SGRO
9.6B GBP 13.7 15.4 28.9 29.8
SG
Ascendas Real Estate Investment Trust
SGX:A17U
12.8B 0 0 0 0
US
Eastgroup Properties Inc
NYSE:EGP
9.6B USD 13.8 38.7 22.5 39.3
US
Rexford Industrial Realty Inc
NYSE:REXR
9.5B USD 9.5 28.9 18 32.8
US
Lineage Inc
NASDAQ:LINE
8.1B USD 1.5 -58.8 13.3 64.4
US
First Industrial Realty Trust Inc
NYSE:FR
7.7B USD 10.7 32.3 20.5 33.2
US
STAG Industrial Inc
NYSE:STAG
7.2B USD 8.8 30.1 17.1 33.7