R

Reit 1 Ltd
TASE:RIT1

Watchlist Manager
Reit 1 Ltd
TASE:RIT1
Watchlist
Price: 2 642 ILS 2.36% Market Closed
Market Cap: 5.1B ILS

Relative Value

The Relative Value of one RIT1 stock under the Base Case scenario is 3 488.55 ILS. Compared to the current market price of 2 642 ILS, Reit 1 Ltd is Undervalued by 24%.

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.

RIT1 Relative Value
Base Case
3 488.55 ILS
Undervaluation 24%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
21
Median 3Y
8.1
Median 5Y
8.8
Industry
3.8
vs History
36
vs Industry
18
Median 3Y
8.4
Median 5Y
8.4
Industry
16.2
vs History
11
vs Industry
33
Median 3Y
14.4
Median 5Y
16.2
Industry
11.2
vs History
11
vs Industry
35
Median 3Y
12
Median 5Y
10.1
Industry
12.8
vs History
28
vs Industry
43
Median 3Y
0.8
Median 5Y
1
Industry
0.9
vs History
36
vs Industry
13
Median 3Y
15.5
Median 5Y
16.3
Industry
6.9
vs History
38
vs Industry
28
Median 3Y
16.5
Median 5Y
17.3
Industry
12.5
vs History
42
vs Industry
27
Median 3Y
19.5
Median 5Y
19.9
Industry
15.8
vs History
42
vs Industry
34
Median 3Y
19.5
Median 5Y
19.9
Industry
19.1
vs History
9
vs Industry
28
Median 3Y
28
Median 5Y
30.1
Industry
18.5
vs History
9
vs Industry
29
Median 3Y
28
Median 5Y
30.1
Industry
20.5
vs History
39
vs Industry
42
Median 3Y
0.8
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

RIT1 Competitors Multiples
Reit 1 Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Reit 1 Ltd
TASE:RIT1
5.1B ILS 10.3 10.1 20.5 20.5
ZA
Growthpoint Properties Ltd
JSE:GRT
57.5B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
37.4B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.3B USD 8.5 39.1 16.5 26.3
ZA
Attacq Ltd
JSE:ATT
11.4B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
11.1B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.7 43.3 38.9 49.1
AU
Stockland Corporation Ltd
ASX:SGP
14.1B AUD 4.5 17 23.3 23.3
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.3B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.8B EUR 13.2 10.6 26.5 26.9
AU
Charter Hall Group
ASX:CHC
11.8B AUD 17.4 52.2 26.1 26.1
P/S Multiple
Revenue Growth P/S to Growth
IL
R
Reit 1 Ltd
TASE:RIT1
Average P/S: 12.1
10.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-10%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-9%
N/A
US
WP Carey Inc
NYSE:WPC
8.5
6%
1.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
18.7
-4%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.5
10%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.2
10%
1.3
AU
Charter Hall Group
ASX:CHC
17.4
14%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
R
Reit 1 Ltd
TASE:RIT1
Average EV/EBITDA: 25.3
20.5
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.5
8%
2.1
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.9
-2%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.3
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.5
10%
2.7
AU
Charter Hall Group
ASX:CHC
26.1
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
R
Reit 1 Ltd
TASE:RIT1
Average EV/EBIT: 28.7
20.5
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.3
11%
2.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
49.1
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.3
18%
1.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.9
20%
1.3
AU
Charter Hall Group
ASX:CHC
26.1
20%
1.3