SMARTWORKS Relative Valuation - Smartworks Coworking Spaces Ltd

Watchlist Manager

Watchlist

Price: 393.45 INR -0.52% Market Closed

Market Cap: ₹45B

	Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	IN
J	Jiangsu Fasten Co Ltd SZSE:000890	CN

Relative Value

The Relative Value of one SMARTWORKS stock under the Base Case scenario is 916.98 INR. Compared to the current market price of 393.45 INR, Smartworks Coworking Spaces Ltd is Undervalued by 57%.

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.

What is Relative Valuation?

How is Relative Value calculated?

SMARTWORKS Relative Value

Base Case

Undervaluation 57%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	45B INR	2.8	-312.3	8.4	26.6
DE		Vonovia SE XETRA:VNA	18.2B EUR	3.6	4.9	20.6	25.8
HK	S	Swire Properties Ltd HKEX:1972	137.1B HKD	8.7	-90.6	20.6	20.6
BM		Hongkong Land Holdings Ltd SGX:H78	17.3B USD	12	13.7	-82.3	-77.9
IL		Azrieli Group Ltd TASE:AZRG	53.9B ILS	13.8	28.5	35.2	35.6
CH		Swiss Prime Site AG SIX:SPSN	11B CHF	20.1	29	38.6	39.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	104.1B HKD	5.1	24.1	16.9	16.9
SG		Capitaland Investment Ltd SGX:9CI	13.9B SGD	6.5	95.6	27.8	34.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	73.2B CNY	4	17.4	13.3	13.3
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	73.7B HKD	5.8	-17.5	10.2	10.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	562.5B PHP	3.9	11.5	9.5	11.6

				Revenue Growth	P/S to Growth
IN		Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	Average P/S: 7.8 2.8	28%	0.1
DE		Vonovia SE XETRA:VNA	3.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.7	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	12	12%	1
IL		Azrieli Group Ltd TASE:AZRG	13.8	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	20.1	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.1	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.5	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	5.8	4%	1.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.9	5%	0.8

				Earnings Growth	PEG
IN		Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	Average P/E: 28.1 Negative Multiple: -312.3	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.9	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90.6	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.7	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	28.5	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	29	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.1	12%	2
SG		Capitaland Investment Ltd SGX:9CI	95.6	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.4	32%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -17.5	N/A	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.5	7%	1.6

				EBITDA Growth	EV/EBITDA to Growth
IN		Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	Average EV/EBITDA: 20.1 8.4	29%	0.3
DE		Vonovia SE XETRA:VNA	20.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.6	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.3	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	35.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.9	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.8	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.3	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.2	5%	2
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.5	7%	1.4

				EBIT Growth	EV/EBIT to Growth
IN		Smartworks Coworking Spaces Ltd NSE:SMARTWORKS	Average EV/EBIT: 23.4 26.6	53%	0.5
DE		Vonovia SE XETRA:VNA	25.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.6	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.9	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	35.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	39.1	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.9	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	34.2	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.3	31%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.2	1%	10.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.6	7%	1.7

Smartworks Coworking Spaces Ltd
NSE:SMARTWORKS

Relative Value

Valuation Multiples

Multiples Across Competitors

SMARTWORKS Competitors Multiples
Smartworks Coworking Spaces Ltd Competitors

See Also

Company

Help

Tools

Stocks

Smartworks Coworking Spaces Ltd NSE:SMARTWORKS

Relative Value

Valuation Multiples

Multiples Across Competitors

SMARTWORKS Competitors Multiples Smartworks Coworking Spaces Ltd Competitors

See Also

Company

Help

Tools

Stocks

Smartworks Coworking Spaces Ltd
NSE:SMARTWORKS

SMARTWORKS Competitors Multiples
Smartworks Coworking Spaces Ltd Competitors