I

IBI-Lion SOCIMI SA
MAD:YIBI

Watchlist Manager
IBI-Lion SOCIMI SA
MAD:YIBI
Watchlist
Price: 1.13 EUR Market Closed
Market Cap: 85.7m EUR

Relative Value

The Relative Value of one YIBI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.13 EUR, IBI-Lion SOCIMI SA is hidden .

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.

YIBI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
8
Median 3Y
11.7
Median 5Y
11.6
Industry
3.8
vs History
0
vs Industry
11
Median 3Y
39.7
Median 5Y
36.3
Industry
16.3
vs History
0
vs Industry
23
Median 3Y
26.9
Median 5Y
13.7
Industry
11.2
vs History
40
vs Industry
10
Median 3Y
4.8
Median 5Y
4.7
Industry
12.8
vs History
0
vs Industry
26
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9
vs History
13
vs Industry
7
Median 3Y
18.3
Median 5Y
17.8
Industry
6.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.5
vs History
26
vs Industry
9
Median 3Y
38.8
Median 5Y
37.7
Industry
15.9
vs History
26
vs Industry
12
Median 3Y
38.8
Median 5Y
37.7
Industry
19.2
vs History
0
vs Industry
28
Median 3Y
43.5
Median 5Y
20.8
Industry
18.5
vs History
0
vs Industry
29
Median 3Y
43.5
Median 5Y
20.8
Industry
20.7
vs History
0
vs Industry
21
Median 3Y
1
Median 5Y
1
Industry
0.8

Multiples Across Competitors

YIBI Competitors Multiples
IBI-Lion SOCIMI SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
IBI-Lion SOCIMI SA
MAD:YIBI
81.2m EUR 11.9 52.9 39.6 39.7
ZA
Growthpoint Properties Ltd
JSE:GRT
59.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
39.4B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14B USD 8.3 38.4 16.3 26
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.8B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.9 43.9 38.6 48.6
AU
Stockland Corporation Ltd
ASX:SGP
13.4B AUD 4.3 16.2 22.4 22.4
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
7B EUR 13.5 10.9 27 27.4
AU
Charter Hall Group
ASX:CHC
11.3B AUD 16.4 50 25.1 25.1
P/S Multiple
Revenue Growth P/S to Growth
ES
I
IBI-Lion SOCIMI SA
MAD:YIBI
Average P/S: 12.2
11.9
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
8.3
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
18.9
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.3
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
13.5
10%
1.4
AU
Charter Hall Group
ASX:CHC
16.4
14%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
I
IBI-Lion SOCIMI SA
MAD:YIBI
Average EV/EBITDA: 28.2
39.6
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
16.3
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
38.6
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
27
10%
2.7
AU
Charter Hall Group
ASX:CHC
25.1
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
I
IBI-Lion SOCIMI SA
MAD:YIBI
Average EV/EBIT: 31.5
39.7
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
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
48.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.4
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
27.4
21%
1.3
AU
Charter Hall Group
ASX:CHC
25.1
20%
1.3