I

INET Leasehold Real Estate Investment
SET:INETREIT

Watchlist Manager
INET Leasehold Real Estate Investment
SET:INETREIT
Watchlist
Price: 12 THB Market Closed
Market Cap: ฿8.8B

Relative Value

The Relative Value of one INETREIT stock under the Base Case scenario is 8.31 THB. Compared to the current market price of 12 THB, INET Leasehold Real Estate Investment is Overvalued by 31%.

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.

INETREIT Relative Value
Base Case
8.31 THB
Overvaluation 31%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

INETREIT Competitors Multiples
INET Leasehold Real Estate Investment 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
INET Leasehold Real Estate Investment
SET:INETREIT
8.8B THB 12.5 9.9 16 16
US
GE Vernova LLC
NYSE:GEV
220.4B 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
101.1B ZAR 5.8 10.8 14.5 14.6
CH
Galderma Group AG
SIX:GALD
36.8B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
37.1B USD 0 0 0 0
US
Coupang Inc
F:788
29.7B EUR 1 169.2 30.8 64.5
US
Symbotic Inc
NASDAQ:SYM
31.9B USD 13.3 -2 931.2 -3 855.4 -619.5
ZA
Vukile Property Fund Ltd
JSE:VKE
29.9B ZAR 5.6 6.9 17.5 17.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
29.8B ZAR 5 11.1 12.8 12.8
P/E Multiple
Earnings Growth PEG
TH
I
INET Leasehold Real Estate Investment
SET:INETREIT
Average P/E: 704.8
9.9
1%
9.9
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
10.8
N/A 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
Coupang Inc
F:788
169.2
123%
1.4
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 931.2 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
6.9
-5%
N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
11.1
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
INET Leasehold Real Estate Investment
SET:INETREIT
Average EV/EBITDA: 584.8
16
16%
1
US
G
GE Vernova LLC
NYSE:GEV
Not Available
72%
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
14.5
N/A N/A
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
Coupang Inc
F:788
30.8
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 855.4 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.5
12%
1.5
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
12.8
5%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
INET Leasehold Real Estate Investment
SET:INETREIT
Average EV/EBIT: 610.4
16
17%
0.9
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
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
14.6
N/A N/A
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
Coupang Inc
F:788
64.5
82%
0.8
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -619.5 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.5
10%
1.8
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
12.8
5%
2.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett