IMPACT Growth Real Estate Investment Trust
SET:IMPACT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (17.5), the stock would be worth ฿12.24 (8% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.2 | ฿11.3 |
0%
|
| 3-Year Average | 17.5 | ฿12.24 |
+8%
|
| 5-Year Average | 21 | ฿14.69 |
+30%
|
| Industry Average | 11.3 | ฿7.88 |
-30%
|
| Country Average | 8.6 | ฿6.01 |
-47%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿20.3B
|
/ |
Jan 2026
฿1.3B
|
= |
|
|
฿20.3B
|
/ |
Mar 2026
฿1.2B
|
= |
|
|
฿20.3B
|
/ |
Mar 2027
฿1.2B
|
= |
|
|
฿20.3B
|
/ |
Mar 2028
฿1.3B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
I
|
IMPACT Growth Real Estate Investment Trust
SET:IMPACT
|
16.8B THB | 16.2 | 13.8 | |
| US |
G
|
GE Vernova LLC
NYSE:GEV
|
270.3B USD | 0 | 0 | |
| UK |
E
|
Eight Capital Partners PLC
F:ECS
|
158.4B EUR | 0 | 0 | |
| US |
C
|
China Industrial Group Inc
OTC:CIND
|
121B USD | 3 417.4 | 4 020.7 | |
| NL |
N
|
Nepi Rockcastle NV
JSE:NRP
|
101.4B ZAR | 14.3 | 10.5 | |
| US |
F
|
Fintech Ecosystem Development Corp
NASDAQ:FEXD
|
67B USD | -17 737.2 | 37 879 | |
| US |
C
|
CoreWeave Inc
NASDAQ:CRWV
|
58.7B USD | 0 | 0 | |
| CH |
G
|
Galderma Group AG
SIX:GALD
|
35.6B CHF | 0 | 0 | |
| US |
|
Coupang Inc
F:788
|
33.1B EUR | 34.2 | 185.1 | |
| US |
|
Symbotic Inc
NASDAQ:SYM
|
36.5B USD | -4 640 | -3 493.6 | |
| US |
R
|
Reddit Inc
NYSE:RDDT
|
31B USD | 62.9 | 59.1 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
IMPACT Growth Real Estate Investment Trust
Glance View
IMPACT Growth Real Estate Investment Trust operates as a real estate investment trust, which invests freehold assets of IMPACT Muang Thong Thani projects including IMPACT Arena, IMPACT Challenger, IMPACT Forum and IMPACT Exhibition Center. The company is headquartered in Pak Kret, Nonthaburi. The company went IPO on 2014-10-01. The Trust's objectives include Issue securities as trust unit of real estate investment trust (REIT) and offer for sale of trust units to the public; and Register trust unit in the Stock Exchange of Thailand (SET). The trust has invested the fund received from trust unit sold in its main asset, RMI Co., Ltd. (REIT manager) and IMPACT Exhibition Management Co., Ltd. The trust invested in assets is the ownership of the land, building, and facility systems in which the trust can procure the commercial benefits by making an agreement of lease and/or lease area to area users and/or tenants. The management company initially invests in the freehold rights in IMPACT Arena, IMPACT Exhibition Center, IMPACT Forum and IMPACT Challenger. RMI Company Limited serves as the REIT manager.
