Tosei Reit Investment Corp
TSE:3451

Watchlist Manager
Tosei Reit Investment Corp Logo
Tosei Reit Investment Corp
TSE:3451
Watchlist
Price: 145 900 JPY
Market Cap: 55.4B JPY

Relative Value

The Relative Value of one Tosei Reit Investment Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 145 900 JPY, Tosei 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.

Tosei Reit Investment Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
27
Median 3Y
7.1
Median 5Y
6.8
Industry
3.8
Forward
0
vs History
11
vs Industry
30
Median 3Y
18.4
Median 5Y
17.9
Industry
16.3
Forward
37.8
vs History
14
vs Industry
32
Median 3Y
13.4
Median 5Y
12.6
Industry
11.2
vs History
12
vs Industry
3
Median 3Y
19
Median 5Y
18.3
Industry
12.8
vs History
3
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9
vs History
17
vs Industry
25
Median 3Y
11.9
Median 5Y
11.5
Industry
6.8
Forward
0
vs History
30
vs Industry
14
Median 3Y
24.6
Median 5Y
23.7
Industry
12.5
vs History
33
vs Industry
30
Median 3Y
19.7
Median 5Y
18.9
Industry
15.9
vs History
31
vs Industry
27
Median 3Y
25
Median 5Y
24
Industry
19.2
vs History
34
vs Industry
32
Median 3Y
22
Median 5Y
21.4
Industry
18.5
vs History
7
vs Industry
17
Median 3Y
23.6
Median 5Y
-24.6
Industry
20.7
vs History
9
vs Industry
28
Median 3Y
1
Median 5Y
1
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Tosei 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
Tosei Reit Investment Corp
TSE:3451
55.5B JPY 7.5 19.2 19.7 25
ZA
Growthpoint Properties Ltd
JSE:GRT
60.6B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.1B USD 8.4 38.7 16.4 26.1
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 18.8 43.8 38.5 48.5
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
8.6B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7.1B EUR 13.6 11 16.1 16.3
AU
Charter Hall Group
ASX:CHC
11.4B AUD 16.5 50.3 25.3 25.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Tosei Reit Investment Corp
TSE:3451
Average EV/EBITDA: 23
19.7
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
16.4
9%
1.8
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
38.5
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
16.1
388%
0
AU
Charter Hall Group
ASX:CHC
25.3
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Tosei Reit Investment Corp
TSE:3451
Average EV/EBIT: 27.2
25
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
26.1
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
48.5
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
16.3
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.3
20%
1.3