B

Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK

Watchlist Manager
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Watchlist
Price: 5.4 THB 0.93% Market Closed
Market Cap: ฿2B

Relative Value

The Relative Value of one B-WORK stock under the Base Case scenario is 6.26 THB. Compared to the current market price of 5.4 THB, Bualuang Office Leasehold Real Estate Investment Trust is Undervalued by 14%.

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.

B-WORK Relative Value
Base Case
6.26 THB
Undervaluation 14%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

B-WORK Competitors Multiples
Bualuang Office Leasehold Real Estate Investment Trust Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
2B THB 3.6 7.1 7.5 7.5
US
GE Vernova LLC
NYSE:GEV
219.1B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
105.6B ZAR 6.3 9.9 15.5 15.6
CH
Galderma Group AG
SIX:GALD
36.9B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
45.9B USD 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
32.5B USD 13.5 -2 966.3 -3 962.7 -636.7
ZA
Vukile Property Fund Ltd
JSE:VKE
31.8B ZAR 6 7.4 18.2 18.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
550.3T IDR 46 -126.9 2 695.4 2 695.4
US
Coupang Inc
F:788
26.7B EUR 0.9 80.9 20.6 33.9
P/E Multiple
Earnings Growth PEG
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average P/E: 825.2
7.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
9.9
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 966.3 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.4
-5%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -126.9 N/A N/A
US
Coupang Inc
F:788
80.9
114%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average EV/EBITDA: 1 029.1
7.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.5
9%
1.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 962.7 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.2
12%
1.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 695.4
N/A N/A
US
Coupang Inc
F:788
20.6
56%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average EV/EBIT: 1 051.3
7.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.6
8%
2
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -636.7 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.2
10%
1.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 695.4
N/A N/A
US
Coupang Inc
F:788
33.9
74%
0.5