Nippon REIT Investment Corp
TSE:3296

Watchlist Manager
Nippon REIT Investment Corp Logo
Nippon REIT Investment Corp
TSE:3296
Watchlist
Price: 98 500 JPY Market Closed
Market Cap: 174.3B JPY

Relative Value

The Relative Value of one Nippon REIT Investment Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 98 500 JPY, Nippon REIT Investment Corp is hidden .

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.

Nippon REIT Investment Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
24
Median 3Y
7.4
Median 5Y
6.9
Industry
3.9
Forward
7.6
vs History
30
vs Industry
33
Median 3Y
15.9
Median 5Y
14.6
Industry
16.4
Forward
13.7
vs History
57
vs Industry
53
Median 3Y
7.9
Median 5Y
6
Industry
11.3
vs History
23
vs Industry
30
Median 3Y
17.7
Median 5Y
12.2
Industry
12.9
vs History
4
vs Industry
29
Median 3Y
1.1
Median 5Y
1
Industry
0.9
vs History
20
vs Industry
21
Median 3Y
13.1
Median 5Y
12.5
Industry
6.9
Forward
12.1
vs History
44
vs Industry
24
Median 3Y
18.9
Median 5Y
18.2
Industry
12.5
vs History
44
vs Industry
29
Median 3Y
19.5
Median 5Y
18.9
Industry
15.9
Forward
16.8
vs History
46
vs Industry
30
Median 3Y
23.6
Median 5Y
22
Industry
19.3
vs History
79
vs Industry
52
Median 3Y
13.5
Median 5Y
10.8
Industry
18.7
vs History
42
vs Industry
38
Median 3Y
26.6
Median 5Y
26.6
Industry
21
vs History
4
vs Industry
27
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Nippon REIT Investment Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nippon REIT Investment Corp
TSE:3296
174.2B JPY 8.3 15.9 19 22.1
ZA
Growthpoint Properties Ltd
JSE:GRT
60.9B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.7B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.6B USD 8.7 39.9 16.8 26.6
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.9 43.9 38.6 48.6
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 16 22.2 22.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.8B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7B EUR 13.4 10.9 16 16.1
AU
Charter Hall Group
ASX:CHC
11.4B AUD 16.6 50.7 25.4 25.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nippon REIT Investment Corp
TSE:3296
Average EV/EBITDA: 23
19
-4%
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
16.8
9%
1.9
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
38.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
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
16
388%
0
AU
Charter Hall Group
ASX:CHC
25.4
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nippon REIT Investment Corp
TSE:3296
Average EV/EBIT: 26.8
22.1
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
26.6
12%
2.2
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
48.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
18%
1.2
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
16.1
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.4
20%
1.3