Nippon Prologis REIT Inc
TSE:3283
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 (22.4), the stock would be worth ¥91 806.98 (3% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 21.8 | ¥89 200 |
0%
|
| 3-Year Average | 22.4 | ¥91 806.98 |
+3%
|
| 5-Year Average | 23.4 | ¥96 090.72 |
+8%
|
| Industry Average | 18.8 | ¥77 127.07 |
-14%
|
| Country Average | 8.7 | ¥35 506.36 |
-60%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥1.1T
|
/ |
Dec 2025
¥48.8B
|
= |
|
|
¥1.1T
|
/ |
Dec 2026
¥47.2B
|
= |
|
|
¥1.1T
|
/ |
Dec 2027
¥46.7B
|
= |
|
|
¥1.1T
|
/ |
Dec 2028
¥46.3B
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| JP |
|
Nippon Prologis REIT Inc
TSE:3283
|
748.3B JPY | 21.8 | 24.3 | |
| US |
|
Prologis Inc
NYSE:PLD
|
132.3B USD | 27.4 | 35.7 | |
| AU |
|
Goodman Group
ASX:GMG
|
56B AUD | 78.1 | 32.6 | |
| UK |
|
SEGRO PLC
LSE:SGRO
|
9.6B GBP | 27.1 | 17.5 | |
| SG |
|
ESR-REIT
OTC:CGIUF
|
12.8B USD | 61.3 | 2 892.7 | |
| SG |
|
Ascendas Real Estate Investment Trust
SGX:A17U
|
11.8B | 0 | 0 | |
| US |
|
Eastgroup Properties Inc
NYSE:EGP
|
10.7B USD | 24.2 | 41.7 | |
| US |
|
Rexford Industrial Realty Inc
NYSE:REXR
|
8.4B USD | 16.5 | 42 | |
| US |
|
First Industrial Realty Trust Inc
NYSE:FR
|
8.3B USD | 22.3 | 33.5 | |
| US |
|
Lineage Inc
NASDAQ:LINE
|
8.1B USD | 13.4 | -82.3 | |
| MX |
P
|
Prologis Property Mexico SA de CV
BMV:FIBRAPL14
|
138.6B MXN | 17.2 | 12.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Nippon Prologis REIT Inc
Glance View
Nippon Prologis REIT Inc. stands as a prominent player in Japan’s real estate investment landscape. Embarking on its journey within the realm of logistics real estate, it capitalizes on the rapidly growing demand for high-quality, strategically located distribution centers. Partnering with its sponsor, Prologis, a globally recognized leader in logistics facilities, Nippon Prologis REIT acquires and manages a robust portfolio of modern logistics properties, strategically situated near major urban centers and transportation hubs. This partnership enables the REIT to leverage Prologis’s deep market insights and established expertise, positioning itself as a frontrunner in meeting the sophisticated logistics needs driven by the e-commerce boom and evolving supply chain requirements. The company’s primary source of revenue stems from leasing out its vast array of distribution facilities to a diverse range of tenants. These tenants, ranging from multinational corporations to domestic businesses, rely on Nippon Prologis’s strategically located properties to efficiently manage their supply chain operations. By maintaining high occupancy rates and strategically enhancing its portfolio through selective acquisitions and developments, Nippon Prologis REIT ensures steady cash flow and sustainable growth. This well-orchestrated approach to property management and leasing helps the REIT navigate the competitive landscape, offering investors a blend of stable income and potential capital appreciation, thereby cementing its role as a cornerstone in Japan's logistics real estate market.