VESTF Relative Valuation - Corporacion Inmobiliaria Vesta SAB de CV

Watchlist Manager

Watchlist

Price: 1.8597 USD -28.47%

Market Cap: $1.6B

Relative Value

The Relative Value of one VESTF stock under the Base Case scenario is 2.4144 USD. Compared to the current market price of 1.8597 USD, Corporacion Inmobiliaria Vesta SAB de CV is Undervalued by 23%.

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?

VESTF Relative Value

Base Case

Undervaluation 23%

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
MX		Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF	52.6B USD	10.8	12.7	17.9	18.1
DE		Vonovia SE XETRA:VNA	23.9B EUR	4.6	8.5	23.2	28.2
HK	S	Swire Properties Ltd HKEX:1972	151.9B HKD	9.4	-39.8	23.1	23.1
BM		Hongkong Land Holdings Ltd SGX:H78	19B USD	10.7	-57.5	32.6	33.3
IL		Azrieli Group Ltd TASE:AZRG	55.1B ILS	9	20.8	21.6	21.8
CH		Swiss Prime Site AG SIX:SPSN	11.3B CHF	20.4	29.5	39.3	39.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	111.4B HKD	5.5	25.7	18.5	18.5
SG		Capitaland Investment Ltd SGX:9CI	15.4B SGD	7.2	106.3	30	36.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	82.7B CNY	4.6	19.7	15.1	15.1
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	87.1B HKD	6.7	-185.9	11.8	11.8
DE		Deutsche Wohnen SE XETRA:DWNI	9.4B EUR	4.7	-20.7	18.2	30.9

				Revenue Growth	P/S to Growth
MX		Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF	Average P/S: 8.5 10.8	8%	1.4
DE		Vonovia SE XETRA:VNA	4.6	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	9.4	9%	1
BM		Hongkong Land Holdings Ltd SGX:H78	10.7	-4%	N/A
IL		Azrieli Group Ltd TASE:AZRG	9	4%	2.2
CH		Swiss Prime Site AG SIX:SPSN	20.4	11%	1.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	7.2	6%	1.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.6	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.7	0%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	4.7	-17%	N/A

				Earnings Growth	PEG
MX		Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF	Average P/E: 31.9 12.7	-15%	N/A
DE		Vonovia SE XETRA:VNA	8.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -39.8	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -57.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	20.8	2%	10.4
CH		Swiss Prime Site AG SIX:SPSN	29.5	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25.7	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	106.3	76%	1.4
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	19.7	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -185.9	97%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	Negative Multiple: -20.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MX		Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF	Average EV/EBITDA: 22.9 17.9	9%	2
DE		Vonovia SE XETRA:VNA	23.2	9%	2.6
HK	S	Swire Properties Ltd HKEX:1972	23.1	8%	2.9
BM		Hongkong Land Holdings Ltd SGX:H78	32.6	9%	3.6
IL		Azrieli Group Ltd TASE:AZRG	21.6	11%	2
CH		Swiss Prime Site AG SIX:SPSN	39.3	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.5	13%	1.4
SG		Capitaland Investment Ltd SGX:9CI	30	38%	0.8
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.1	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.8	0%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	18.2	-8%	N/A

				EBIT Growth	EV/EBIT to Growth
MX		Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF	Average EV/EBIT: 25.2 18.1	7%	2.6
DE		Vonovia SE XETRA:VNA	28.2	22%	1.3
HK	S	Swire Properties Ltd HKEX:1972	23.1	6%	3.8
BM		Hongkong Land Holdings Ltd SGX:H78	33.3	10%	3.3
IL		Azrieli Group Ltd TASE:AZRG	21.8	11%	2
CH		Swiss Prime Site AG SIX:SPSN	39.9	13%	3.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.5	15%	1.2
SG		Capitaland Investment Ltd SGX:9CI	36.9	12%	3.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.1	30%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.8	-1%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	30.9	7%	4.4

Corporacion Inmobiliaria Vesta SAB de CV
OTC:VESTF

Relative Value

Valuation Multiples

Multiples Across Competitors

VESTF Competitors Multiples
Corporacion Inmobiliaria Vesta SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Corporacion Inmobiliaria Vesta SAB de CV OTC:VESTF

Relative Value

Valuation Multiples

Multiples Across Competitors

VESTF Competitors Multiples Corporacion Inmobiliaria Vesta SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Corporacion Inmobiliaria Vesta SAB de CV
OTC:VESTF

VESTF Competitors Multiples
Corporacion Inmobiliaria Vesta SAB de CV Competitors