VTMX Relative Valuation - Vesta Real Estate Corporation SAB de CV

Watchlist Manager

Watchlist

Price: 33.99 USD -0.38% Market Closed

Market Cap: $3B

	Vesta Real Estate Corporation SAB de CV NYSE:VTMX	MX
A	AKITA Drilling Ltd TSX:AKT.B	CA

Multiples-Based Value

The Multiples-Based Value for Vesta Real Estate Corporation SAB de CV (VTMX) under the Base Case is 36.74 USD. Compared with the current market price of 33.99 USD, the stock appears Undervalued by 7%.

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.

What is relative valuation?

How is Multiples-Based Value calculated?

VTMX Multiples-Based Value

Base Case

Undervaluation 7%

Multiples-Based Value

Price $33.99

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
MX		Vesta Real Estate Corporation SAB de CV NYSE:VTMX	3B USD	10.5	12.3	17.5	17.6
DE		Vonovia SE XETRA:VNA	19B EUR	3.8	5.1	21	26.2
HK	S	Swire Properties Ltd HKEX:1972	132.3B HKD	8.4	-87.4	20	20
BM		Hongkong Land Holdings Ltd SGX:H78	16.8B USD	11.6	13.3	-80.2	-75.9
IL		Azrieli Group Ltd TASE:AZRG	50.4B ILS	12.9	26.7	33.6	33.9
CH		Swiss Prime Site AG SIX:SPSN	11.1B CHF	20.3	29.3	38.9	39.4
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	106.9B HKD	5.3	24.8	17.4	17.4
SG		Capitaland Investment Ltd SGX:9CI	13.7B SGD	6.4	94.2	27.5	33.8
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.6B CNY	3.9	17	13	13
PH	S	SM Prime Holdings Inc XPHS:SMPH	582.7B PHP	4	11.9	9.8	11.8
CL	P	Plaza SA SGO:MALLPLAZA	8.8T CLP	13.4	6.1	19.1	19.1

				Revenue Growth	P/S to Growth
MX		Vesta Real Estate Corporation SAB de CV NYSE:VTMX	Average P/S: 9.1 10.5	9%	1.2
DE		Vonovia SE XETRA:VNA	3.8	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.4	4%	2.1
BM		Hongkong Land Holdings Ltd SGX:H78	11.6	4%	2.9
IL		Azrieli Group Ltd TASE:AZRG	12.9	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	20.3	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.4	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.9	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	4	5%	0.8
CL	P	Plaza SA SGO:MALLPLAZA	13.4	8%	1.7

				Earnings Growth	PEG
MX		Vesta Real Estate Corporation SAB de CV NYSE:VTMX	Average P/E: 24.1 12.3	-11%	N/A
DE		Vonovia SE XETRA:VNA	5.1	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -87.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.3	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	26.7	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	29.3	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.8	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	94.2	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.9	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	6.1	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MX		Vesta Real Estate Corporation SAB de CV NYSE:VTMX	Average EV/EBITDA: 21.8 17.5	10%	1.7
DE		Vonovia SE XETRA:VNA	21	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -80.2	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	33.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	12%	1.5
SG		Capitaland Investment Ltd SGX:9CI	27.5	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.8	7%	1.4
CL	P	Plaza SA SGO:MALLPLAZA	19.1	7%	2.7

				EBIT Growth	EV/EBIT to Growth
MX		Vesta Real Estate Corporation SAB de CV NYSE:VTMX	Average EV/EBIT: 23.2 17.6	10%	1.8
DE		Vonovia SE XETRA:VNA	26.2	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	8%	2.5
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -75.9	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	33.9	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	39.4	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.8	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.8	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	19.1	8%	2.4

Vesta Real Estate Corporation SAB de CV
NYSE:VTMX

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VTMX Competitors Multiples
Vesta Real Estate Corporation SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Vesta Real Estate Corporation SAB de CV NYSE:VTMX

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VTMX Competitors Multiples Vesta Real Estate Corporation SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Vesta Real Estate Corporation SAB de CV
NYSE:VTMX

VTMX Competitors Multiples
Vesta Real Estate Corporation SAB de CV Competitors