Kiwi Property Group Ltd
OTC:KWIPF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (9.7), the stock would be worth $0.45 (12% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11 | $0.51 |
0%
|
| 3-Year Average | 9.7 | $0.45 |
-12%
|
| 5-Year Average | 9.8 | $0.46 |
-10%
|
| Industry Average | 8.6 | $0.4 |
-21%
|
| Country Average | 21.5 | $1 |
+97%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| NZ |
|
Kiwi Property Group Ltd
OTC:KWIPF
|
1.6B USD | 11 | 66 | |
| US |
|
Simon Property Group Inc
NYSE:SPG
|
65.8B USD | 24.9 | 14.3 | |
| US |
|
Realty Income Corp
NYSE:O
|
59.6B USD | 6 285.6 | 56.3 | |
| SG |
|
CapitaLand Integrated Commercial Trust
SGX:C38U
|
18B | 0 | 0 | |
| US |
|
Kimco Realty Corp
NYSE:KIM
|
15.8B USD | -174.7 | 28.6 | |
| US |
|
Regency Centers Corp
NASDAQ:REG
|
14.3B USD | 77.3 | 27.9 | |
| AU |
|
Scentre Group
ASX:SCG
|
19.7B AUD | 22.3 | 11.1 | |
| HK |
|
Link Real Estate Investment Trust
HKEX:823
|
101.4B HKD | 15.8 | -14.9 | |
| FR |
|
Klepierre SA
PAR:LI
|
9.9B EUR | 9.5 | 7.6 | |
| US |
|
Federal Realty Investment Trust
NYSE:FRT
|
9.9B USD | -36.3 | 24.6 | |
| US |
|
Agree Realty Corp
NYSE:ADC
|
9.2B USD | -13.1 | 46.7 |
Market Distribution
| Min | 2.3 |
| 30th Percentile | 12.5 |
| Median | 21.5 |
| 70th Percentile | 34.7 |
| Max | 457.5 |
Other Multiples
Kiwi Property Group Ltd
Glance View
Kiwi Property Group Ltd. engages in investing in real estate properties. The firm's primary assets are investment properties in retail and office sectors. Its segments are Retail, Office and Other. Its investment objective is to provide investors with an investment in New Zealand property, focusing on risk-adjusted returns over time through the ownership and management of a diversified portfolio. The company is focused on property investment portfolio comprising retail portfolio, which includes regional shopping centers and large format retail within and outside Auckland region, and office portfolio that includes office properties with floorplate, services, location and car parking in Auckland, and core government office accommodation supported by long-term leases to government in Wellington. Its portfolio includes properties, such as Sylvia Park, LynnMall, Westgate Lifestyle, The Base, North City, Vero Centre and The Aurora Centre, among others.
