Multiples-Based Value

The Multiples-Based Value for ESR Group Ltd (3K6) under the Base Case is 2.02 EUR. Compared with the current market price of 1.38 EUR, the stock appears Undervalued by 32%.

Multiples-Based 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.

3K6 Multiples-Based Value
Base Case
2.02 EUR
Undervaluation 32%
Multiples-Based Value
Price €1.38
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

3K6 Competitors Multiples
ESR Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
ESR Group Ltd
F:3K6
5.9B EUR 10.8 -9.5 -147.7 -89.7
HK
Sun Hung Kai Properties Ltd
HKEX:16
379.6B HKD 4.1 17.3 16.5 16.5
VN
Vingroup JSC
VN:VIC
1 091.2T VND 3.3 81.1 34.3 230.9
JP
Mitsubishi Estate Co Ltd
TSE:8802
5.4T JPY 3.1 22.5 16.1 21.2
JP
Mitsui Fudosan Co Ltd
TSE:8801
4.5T JPY 1.6 14.1 13.9 18.4
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
4.2T JPY 4.3 19.7 21.3 26.8
JP
Daiwa House Industry Co Ltd
TSE:1925
3.1T JPY 0.6 9.8 8.2 10.2
HK
Swire Pacific Ltd
HKEX:19
118B HKD 1.3 39.9 15.3 15.3
IN
DLF Ltd
NSE:DLF
1.3T INR 13.8 29.7 61.1 65.7
HK
Wharf Holdings Ltd
HKEX:4
68.4B HKD 6.2 1 367.9 12.6 12.6
JP
Daito Trust Construction Co Ltd
TSE:1878
1.3T JPY 0.7 13.5 8.8 10.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
E
ESR Group Ltd
F:3K6
Average EV/EBITDA: 20.8
Negative Multiple: -147.7
N/A N/A
HK
Sun Hung Kai Properties Ltd
HKEX:16
16.5
7%
2.4
VN
V
Vingroup JSC
VN:VIC
34.3
N/A N/A
JP
Mitsubishi Estate Co Ltd
TSE:8802
16.1
7%
2.3
JP
Mitsui Fudosan Co Ltd
TSE:8801
13.9
7%
2
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
21.3
8%
2.7
JP
Daiwa House Industry Co Ltd
TSE:1925
8.2
2%
4.1
HK
Swire Pacific Ltd
HKEX:19
15.3
28%
0.5
IN
DLF Ltd
NSE:DLF
61.1
28%
2.2
HK
W
Wharf Holdings Ltd
HKEX:4
12.6
N/A N/A
JP
Daito Trust Construction Co Ltd
TSE:1878
8.8
5%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
E
ESR Group Ltd
F:3K6
Average EV/EBIT: 42.8
Negative Multiple: -89.7
N/A N/A
HK
Sun Hung Kai Properties Ltd
HKEX:16
16.5
8%
2.1
VN
V
Vingroup JSC
VN:VIC
230.9
N/A N/A
JP
Mitsubishi Estate Co Ltd
TSE:8802
21.2
N/A N/A
JP
Mitsui Fudosan Co Ltd
TSE:8801
18.4
N/A N/A
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
26.8
N/A N/A
JP
Daiwa House Industry Co Ltd
TSE:1925
10.2
N/A N/A
HK
Swire Pacific Ltd
HKEX:19
15.3
7%
2.2
IN
DLF Ltd
NSE:DLF
65.7
35%
1.9
HK
W
Wharf Holdings Ltd
HKEX:4
12.6
8%
1.6
JP
Daito Trust Construction Co Ltd
TSE:1878
10.3
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett