I

IMPACT Growth Real Estate Investment Trust
SET:IMPACT

Watchlist Manager
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Watchlist
Price: 10.9 THB 3.81% Market Closed
Market Cap: ฿16.2B

Relative Value

The Relative Value of one IMPACT stock under the Base Case scenario is 7.47 THB. Compared to the current market price of 10.9 THB, IMPACT Growth Real Estate Investment Trust is Overvalued by 32%.

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.

IMPACT Relative Value
Base Case
7.47 THB
Overvaluation 32%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

IMPACT Competitors Multiples
IMPACT Growth 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
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
16.2B THB 7.7 14.7 17.4 17.4
US
GE Vernova LLC
NYSE:GEV
215.9B 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
105.5B ZAR 6.2 9.8 15.5 15.6
US
CoreWeave Inc
NASDAQ:CRWV
46.2B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
35.9B CHF 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
32.6B USD 13.7 -3 018.5 -3 977.1 -639
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
535.9T IDR 44.9 -124 2 642.1 2 642.1
ZA
Vukile Property Fund Ltd
JSE:VKE
31.5B ZAR 5.9 7.3 18.1 18.1
US
Coupang Inc
F:788
26.3B EUR 0.9 79.5 20.2 33.2
P/E Multiple
Earnings Growth PEG
TH
I
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Average P/E: 826.4
14.7
0%
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
9.8
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 018.5 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -124 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.3
-5%
N/A
US
Coupang Inc
F:788
79.5
114%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Average EV/EBITDA: 1 021.8
17.4
2%
8.7
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
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 977.1 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 642.1
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.1
12%
1.5
US
Coupang Inc
F:788
20.2
56%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Average EV/EBIT: 1 043.9
17.4
3%
5.8
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%
1.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -639 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 642.1
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.1
10%
1.8
US
Coupang Inc
F:788
33.2
74%
0.4