INET Leasehold Real Estate Investment
SET:INETREIT
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/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (10.8), the stock would be worth ฿8.17 (33% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.2 | ฿12.2 |
0%
|
| 3-Year Average | 10.8 | ฿8.17 |
-33%
|
| 5-Year Average | 10.8 | ฿8.17 |
-33%
|
| Industry Average | 14.3 | ฿10.8 |
-11%
|
| Country Average | 11.7 | ฿8.81 |
-28%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
฿10.5B
|
/ |
Jan 2026
฿643.6m
|
= |
|
|
฿10.5B
|
/ |
Dec 2026
฿858.5m
|
= |
|
|
฿10.5B
|
/ |
Dec 2027
฿867.3m
|
= |
|
|
฿10.5B
|
/ |
Dec 2028
฿870.4m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
I
|
INET Leasehold Real Estate Investment
SET:INETREIT
|
9B THB | 16.2 | 16.6 | |
| US |
G
|
GE Vernova LLC
NYSE:GEV
|
266.9B 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 | 3 537.2 | 4 020.7 | |
| NL |
N
|
Nepi Rockcastle NV
JSE:NRP
|
102.6B ZAR | 14.4 | 10.6 | |
| US |
F
|
Fintech Ecosystem Development Corp
NASDAQ:FEXD
|
68.3B USD | -18 057 | 38 562.1 | |
| US |
C
|
CoreWeave Inc
NASDAQ:CRWV
|
58.9B USD | 0 | 0 | |
| CH |
G
|
Galderma Group AG
SIX:GALD
|
36.4B CHF | 0 | 0 | |
| US |
|
Symbotic Inc
NASDAQ:SYM
|
39.2B USD | -762.9 | -3 571.1 | |
| US |
|
Coupang Inc
F:788
|
33B EUR | 70.7 | 183.4 | |
| US |
R
|
Reddit Inc
NYSE:RDDT
|
31.7B USD | 63.6 | 57.8 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 8.7 |
| Median | 11.7 |
| 70th Percentile | 15.7 |
| Max | 2 524.8 |
Other Multiples
INET Leasehold Real Estate Investment
Glance View
INET Leasehold Real Estate Investment Trust is a trust, which engages in real estate business. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2021-08-09. The Trust’s objectives are to mobilize funds raised from general investors and from loan from financial institution for initial investment in INET Data Center 3 Phase I (INET-IDC3 Phase I) in the form of ownership of buildings and equipment related to the operations of the data center. INET-IDC3 Phase I is located in Kaeng Khoi, Saraburi on leased land with a long-term lease. The Trust is managed by INET REIT Management Co., Ltd. (the trust manager) and Kasikorn Asset Management Company Limited is the trustee.
