K

Korea Asset In Trust Co Ltd
KRX:123890

Watchlist Manager
Korea Asset In Trust Co Ltd
KRX:123890
Watchlist
Price: 2 380 KRW -1.86% Market Closed
Market Cap: 291.2B KRW

Relative Value

The Relative Value of one Korea Asset In Trust Co Ltd stock under the Base Case scenario is 8 176.27 KRW. Compared to the current market price of 2 380 KRW, Korea Asset In Trust Co Ltd is Undervalued by 71%.

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
8 176.27 KRW
Undervaluation 71%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
69
Median 3Y
1.5
Median 5Y
1.5
Industry
3.8
Forward
1.4
vs History
7
vs Industry
52
Median 3Y
4.8
Median 5Y
4
Industry
16.3
Forward
5.3
vs History
vs Industry
0
Median 3Y
-1.6
Median 5Y
-1.6
Industry
11.2
vs History
25
vs Industry
31
Median 3Y
-1.3
Median 5Y
-1.3
Industry
12.8
vs History
90
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
vs History
7
vs Industry
61
Median 3Y
3
Median 5Y
2.8
Industry
6.8
Forward
4.4
vs History
6
vs Industry
75
Median 3Y
3.3
Median 5Y
3
Industry
12.5
vs History
6
vs Industry
59
Median 3Y
6.2
Median 5Y
4.2
Industry
15.9
Forward
14.1
vs History
6
vs Industry
58
Median 3Y
6.5
Median 5Y
4.3
Industry
19.2
Forward
15.2
vs History
vs Industry
0
Median 3Y
-3.4
Median 5Y
-3.4
Industry
18.5
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.3
Industry
20.7
vs History
36
vs Industry
65
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Korea Asset In Trust Co 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
KR
Korea Asset In Trust Co Ltd
KRX:123890
291.2B KRW 1.4 9.8 15.1 16.2
ZA
Growthpoint Properties Ltd
JSE:GRT
61.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.5B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.5B USD 8.7 39.8 16.7 26.6
ZA
Attacq Ltd
JSE:ATT
11.7B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.6B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.8 43.8 38.6 48.5
AU
Stockland Corporation Ltd
ASX:SGP
13.3B AUD 4.3 16.1 22.4 22.3
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7.1B EUR 13.7 11.2 16.3 16.4
AU
Charter Hall Group
ASX:CHC
11.5B AUD 16.7 51 25.5 25.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Korea Asset In Trust Co Ltd
KRX:123890
Average EV/EBITDA: 22.4
15.1
15%
1
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.7
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.4
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.3
388%
0
AU
Charter Hall Group
ASX:CHC
25.5
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Korea Asset In Trust Co Ltd
KRX:123890
Average EV/EBIT: 25.9
16.2
17%
1
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.6
12%
2.2
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
48.5
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.3
18%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.4
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.6
20%
1.3