Xymax Reit Investment Corp
TSE:3488
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/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (24.9), the stock would be worth ¥113 298.51 (4% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 23.9 | ¥108 900 |
0%
|
| 3-Year Average | 24.9 | ¥113 298.51 |
+4%
|
| 5-Year Average | 24.5 | ¥111 282.11 |
+2%
|
| Industry Average | 30.8 | ¥140 034.2 |
+29%
|
| Country Average | 20.9 | ¥94 969.09 |
-13%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Xymax Reit Investment Corp
TSE:3488
|
27.2B JPY | 23.9 | 16.9 | |
| ZA |
G
|
Growthpoint Properties Ltd
JSE:GRT
|
55.7B ZAR | 147.5 | 10.8 | |
| ZA |
R
|
Redefine Properties Ltd
JSE:RDF
|
43.4B ZAR | 23.8 | 10.5 | |
| US |
|
WP Carey Inc
NYSE:WPC
|
16B USD | -43.4 | 34.3 | |
| ZA |
F
|
Fairvest Ltd
JSE:FTA
|
13.7B ZAR | 274.9 | 9.3 | |
| ZA |
A
|
Attacq Ltd
JSE:ATT
|
11.5B ZAR | 15.9 | 8 | |
| ES |
|
MERLIN Properties SOCIMI SA
MAD:MRL
|
8.2B EUR | 30 | 10.7 | |
| JP |
|
KDX Realty Investment Corp
OTC:KDXRF
|
9.5B USD | 42 | 44.3 | |
| ZA |
S
|
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
|
9B ZAR | 394.9 | 16 | |
| ZA |
H
|
Heriot REIT Ltd
JSE:HET
|
7.3B ZAR | 16.8 | 5.6 | |
| AU |
|
Stockland Corporation Ltd
ASX:SGP
|
9.8B AUD | 70.7 | 11.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Xymax Reit Investment Corp
Glance View
XYMAX REIT Investment Corp. engages in the real estate investment trust business. The company is headquartered in Minato-Ku, Tokyo-To. The company went IPO on 2018-02-15. The company aims to achieve sustainable growth in asset and stable earnings from mid- to long-term perspectives. The firm mainly invests in office buildings, commercial facilities, hotels in Tokyo city and neighboring areas, as well as major cities in Japan. Its property portfolio includes XYMAX Nishi-shimbashi Bldg, XYMAX Iwamotocho Bldg, XYMAX Kamiyacho Bldg, XYMAX Hachioji Bldg, MUZA KAWASAKI Symphony Hall, Hotel-Vista-Sendai and others. The asset manager of the Fund is XYMAX REAL ESTATE INVESTMENT ADVISORS.
