B

Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE

Watchlist Manager
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Watchlist
Price: 5.05 THB Market Closed
Market Cap: 3.7B THB

Relative Value

The Relative Value of one BOFFICE stock under the Base Case scenario is hidden THB. Compared to the current market price of 5.05 THB, Bhiraj Office Leasehold Real Estate Investment Trust is hidden .

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.

BOFFICE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
32
Median 3Y
4
Median 5Y
4.9
Industry
2.1
Forward
4.2
vs History
63
vs Industry
28
Median 3Y
8.8
Median 5Y
9.6
Industry
18.2
Forward
7.5
vs History
33
vs Industry
22
Median 3Y
6.2
Median 5Y
6.3
Industry
11.1
vs History
44
vs Industry
21
Median 3Y
7.8
Median 5Y
8.5
Industry
14.4
vs History
53
vs Industry
57
Median 3Y
0.5
Median 5Y
0.6
Industry
1.7
vs History
53
vs Industry
28
Median 3Y
6.4
Median 5Y
7.5
Industry
3.2
Forward
6.6
vs History
53
vs Industry
31
Median 3Y
9.4
Median 5Y
10.3
Industry
6.9
vs History
53
vs Industry
19
Median 3Y
9.5
Median 5Y
10.7
Industry
11
Forward
8.7
vs History
53
vs Industry
20
Median 3Y
9.5
Median 5Y
10.7
Industry
13.3
Forward
9.9
vs History
33
vs Industry
17
Median 3Y
9.9
Median 5Y
9.9
Industry
11.4
vs History
33
vs Industry
16
Median 3Y
9.9
Median 5Y
9.9
Industry
12.2
vs History
55
vs Industry
53
Median 3Y
0.6
Median 5Y
0.7
Industry
1.7

Multiples Across Competitors

BOFFICE Competitors Multiples
Bhiraj 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
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
3.7B THB 4.2 9 9.8 9.8
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
Suncast Solar Energy Inc
OTC:SUNC
515.4T USD 235 548 317 3 463 908 938.5 -617 293 767.7 -491 973 175.6
US
GE Vernova LLC
NYSE:GEV
180.1B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
SAB Industries Ltd
BSE:539112
8.8T INR 21 855.1 32 271.9 178 867.1 191 534.8
NL
Nepi Rockcastle NV
JSE:NRP
88B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
42.4B USD 22.4 122.5 143.8 152.6
US
Coupang Inc
F:788
34.8B EUR 1.2 105.2 28 46
US
CoreWeave Inc
NASDAQ:CRWV
37.5B USD 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
TH
B
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Average P/S: 39 261 758.6
4.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
235 548 317
214%
1 100 693.1
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
21 855.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
22.4
44%
0.5
US
Coupang Inc
F:788
1.2
16%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
P/E Multiple
Earnings Growth PEG
TH
B
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Average P/E: 577 324 244.6
9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
3 463 908 938.5
703%
4 927 324.2
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
32 271.9
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
122.5
N/A N/A
US
Coupang Inc
F:788
105.2
118%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Average EV/EBITDA: 36 493.2
9.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -617 293 767.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
178 867.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
143.8
N/A N/A
US
Coupang Inc
F:788
28
56%
0.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Average EV/EBIT: 39 056.1
9.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -491 973 175.6 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
191 534.8
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
152.6
N/A N/A
US
Coupang Inc
F:788
46
77%
0.6
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A