G

Golden Ventures Leasehold Real Estate Investment Trust
SET:GVREIT

Watchlist Manager
Golden Ventures Leasehold Real Estate Investment Trust
SET:GVREIT
Watchlist
Price: 6.75 THB Market Closed
Market Cap: 5.5B THB

Relative Value

The Relative Value of one GVREIT stock under the Base Case scenario is 8.57 THB. Compared to the current market price of 6.75 THB, Golden Ventures Leasehold Real Estate Investment Trust is Undervalued by 21%.

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.

GVREIT Relative Value
Base Case
8.57 THB
Undervaluation 21%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
29
Median 3Y
4.7
Median 5Y
5.9
Industry
2.1
vs History
0
vs Industry
23
Median 3Y
10.9
Median 5Y
10.4
Industry
18.2
Forward
8
vs History
53
vs Industry
20
Median 3Y
7
Median 5Y
8.2
Industry
11.1
vs History
49
vs Industry
21
Median 3Y
7.8
Median 5Y
8.9
Industry
14.4
vs History
52
vs Industry
53
Median 3Y
0.6
Median 5Y
0.7
Industry
1.7
vs History
53
vs Industry
26
Median 3Y
7.1
Median 5Y
8.1
Industry
3.2
vs History
55
vs Industry
30
Median 3Y
9.7
Median 5Y
11.1
Industry
6.9
vs History
52
vs Industry
18
Median 3Y
9.9
Median 5Y
11.1
Industry
11
vs History
52
vs Industry
19
Median 3Y
9.9
Median 5Y
11.1
Industry
13.3
vs History
61
vs Industry
17
Median 3Y
10.5
Median 5Y
11.5
Industry
11.4
vs History
61
vs Industry
15
Median 3Y
10.5
Median 5Y
11.5
Industry
12.2
vs History
52
vs Industry
50
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7

Multiples Across Competitors

GVREIT Competitors Multiples
Golden Ventures 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
Golden Ventures Leasehold Real Estate Investment Trust
SET:GVREIT
5.5B THB 4.9 32.8 10.2 10.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
Suncast Solar Energy Inc
OTC:SUNC
518.4T USD 1 149.5 16 903.5 -620 821 160.7 -494 784 450.9
IN
Aaswa Trading and Exports Ltd
BSE:512038
37.7T INR 40 339.3 81 854.6 56 506 66 283.3
US
GE Vernova LLC
NYSE:GEV
177.3B 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
21.1B INR 52.5 77.5 439.1 470.2
NL
Nepi Rockcastle NV
JSE:NRP
88.5B Zac 0 0 0 0
IN
GTV Engineering Ltd
BSE:539479
5T INR 5 818.7 42 836 29 700.9 31 284
CH
Galderma Group AG
SIX:GALD
38.5B CHF 0 0 0 0
US
Coupang Inc
F:788
37.8B EUR 1.3 113.8 30.6 50.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
G
Golden Ventures Leasehold Real Estate Investment Trust
SET:GVREIT
Average EV/EBITDA: 15 017.4
10.2
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
Negative Multiple: -620 821 160.7 N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
56 506
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
439.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
29 700.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Coupang Inc
F:788
30.6
56%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
G
Golden Ventures Leasehold Real Estate Investment Trust
SET:GVREIT
Average EV/EBIT: 16 939.2
10.2
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
Negative Multiple: -494 784 450.9 N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
66 283.3
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
470.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
31 284
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Coupang Inc
F:788
50.4
77%
0.7