K Top REITS Co Ltd
KRX:145270

Watchlist Manager
K Top REITS Co Ltd Logo
K Top REITS Co Ltd
KRX:145270
Watchlist
Price: 928 KRW -0.22% Market Closed
Market Cap: 44.6B KRW

Relative Value

The Relative Value of one K Top REITS Co Ltd stock under the Base Case scenario is 1 575.69 KRW. Compared to the current market price of 928 KRW, K Top REITS Co Ltd is Undervalued by 41%.

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
1 575.69 KRW
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
45
Median 3Y
2.2
Median 5Y
2.2
Industry
3.8
vs History
15
vs Industry
44
Median 3Y
5.2
Median 5Y
5.4
Industry
16.3
vs History
6
vs Industry
0
Median 3Y
11.8
Median 5Y
11.9
Industry
11.2
vs History
3
vs Industry
8
Median 3Y
-4.8
Median 5Y
3.2
Industry
12.8
vs History
79
vs Industry
69
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
vs History
6
vs Industry
47
Median 3Y
7.7
Median 5Y
6.8
Industry
6.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.5
vs History
1
vs Industry
57
Median 3Y
9.5
Median 5Y
8.7
Industry
15.9
vs History
1
vs Industry
57
Median 3Y
9.5
Median 5Y
8.7
Industry
19.2
vs History
6
vs Industry
1
Median 3Y
43.6
Median 5Y
35.3
Industry
18.5
vs History
1
vs Industry
39
Median 3Y
14.3
Median 5Y
28.2
Industry
20.7
vs History
49
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

Competitors Multiples
K Top REITS 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
K Top REITS Co Ltd
KRX:145270
43.3B KRW 3.7 9.3 13.4 13.7
ZA
Growthpoint Properties Ltd
JSE:GRT
60.6B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.1B USD 8.4 38.7 16.4 26.1
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.8 43.8 38.5 48.5
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 16 22.2 22.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.6B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7.1B EUR 13.6 11 16.1 16.3
AU
Charter Hall Group
ASX:CHC
11.4B AUD 16.5 50.3 25.3 25.3
P/S Multiple
Revenue Growth P/S to Growth
KR
K Top REITS Co Ltd
KRX:145270
Average P/S: 10.9
3.7
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-11%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-4%
N/A
US
WP Carey Inc
NYSE:WPC
8.4
6%
1.4
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
18.8
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.2
10%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.6
N/A N/A
AU
Charter Hall Group
ASX:CHC
16.5
14%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K Top REITS Co Ltd
KRX:145270
Average EV/EBITDA: 22
13.4
N/A N/A
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
16.4
9%
1.8
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
38.5
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
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
16.1
388%
0
AU
Charter Hall Group
ASX:CHC
25.3
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K Top REITS Co Ltd
KRX:145270
Average EV/EBIT: 25.3
13.7
N/A N/A
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
26.1
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
22.2
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
16.3
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.3
20%
1.3