W

WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART

Watchlist Manager
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
Watchlist
Price: 8.9 THB -0.56% Market Closed
Market Cap: 28.9B THB

Relative Value

The Relative Value of one WHART stock under the Base Case scenario is 10.2 THB. Compared to the current market price of 8.9 THB, WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust is Undervalued by 13%.

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.

WHART Relative Value
Base Case
10.2 THB
Undervaluation 13%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
19
Median 3Y
10.1
Median 5Y
10.7
Industry
2.1
Forward
8.6
vs History
26
vs Industry
17
Median 3Y
15.5
Median 5Y
15.3
Industry
17.2
Forward
11.1
vs History
12
vs Industry
15
Median 3Y
-30.2
Median 5Y
-27.1
Industry
10.5
vs History
41
vs Industry
16
Median 3Y
14
Median 5Y
-14.5
Industry
13.5
vs History
90
vs Industry
45
Median 3Y
0.9
Median 5Y
1
Industry
1.6
vs History
92
vs Industry
17
Median 3Y
14.1
Median 5Y
14.6
Industry
3.1
Forward
12.6
vs History
90
vs Industry
21
Median 3Y
15.5
Median 5Y
16
Industry
6.5
vs History
92
vs Industry
13
Median 3Y
15.8
Median 5Y
16.6
Industry
10.9
Forward
13.8
vs History
92
vs Industry
14
Median 3Y
15.8
Median 5Y
16.6
Industry
12.9
Forward
13.9
vs History
12
vs Industry
13
Median 3Y
-41.6
Median 5Y
-36.3
Industry
11.2
vs History
12
vs Industry
12
Median 3Y
-41.6
Median 5Y
-36.3
Industry
11.9
vs History
88
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

WHART Competitors Multiples
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
30.9B THB 8.8 16.1 14.3 14.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
141.1B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
93.5B USD 271.6 3 106.5 2 640.4 2 732.9
IN
SAB Industries Ltd
BSE:539112
7.3T INR 15 498.1 -34 456 133 956.2 142 487.7
NL
Nepi Rockcastle NV
JSE:NRP
81.4B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
72B USD 0 0 0 0
US
Coupang Inc
F:788
45.6B EUR 1.7 209.6 48.6 89.3
US
Circle Internet Group Inc
NYSE:CRCL
42B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
616.4T IDR 18.5 103.4 50.1 50.1
CH
Galderma Group AG
SIX:GALD
28B CHF 0 0 0 0
P/E Multiple
Earnings Growth PEG
TH
W
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
Average P/E: 858.9
16.1
11%
1.5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 106.5
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -34 456 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
209.6
127%
1.7
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
103.4
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
W
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
Average EV/EBITDA: 27 341.9
14.3
2%
7.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 640.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
133 956.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
48.6
55%
0.9
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
50.1
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
W
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
Average EV/EBIT: 29 074.9
14.3
2%
7.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 732.9
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
142 487.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
89.3
77%
1.2
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
50.1
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A