Leopalace21 Corp Relative Valuation - Leopalace21 Corp

Watchlist Manager

Watchlist

Price: 668 JPY 2.77% Market Closed

Market Cap: ¥223.4B

	Leopalace21 Corp TSE:8848	JP
	Indian Energy Exchange Ltd NSE:IEX	IN
H	Hengdeli Holdings Ltd HKEX:3389	HK

Relative Value

The Relative Value of one Leopalace21 Corp stock under the Base Case scenario is 1 418.22 JPY. Compared to the current market price of 668 JPY, Leopalace21 Corp is Undervalued by 53%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 53%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Leopalace21 Corp TSE:8848	212.2B JPY	0.5	17	5.5	6.1
DE		Vonovia SE XETRA:VNA	17.8B EUR	3.5	4.8	20.5	25.6
HK	S	Swire Properties Ltd HKEX:1972	134B HKD	8.6	-90.1	20.5	20.5
IL		Azrieli Group Ltd TASE:AZRG	52.3B ILS	13.4	27.7	34.5	34.9
BM		Hongkong Land Holdings Ltd SGX:H78	16.8B USD	11.9	13.6	-82	-77.6
CH		Swiss Prime Site AG SIX:SPSN	10.8B CHF	19.8	28.6	38.3	38.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	99.8B HKD	5	23.4	16.3	16.3
SG		Capitaland Investment Ltd SGX:9CI	13.6B SGD	6.4	93.9	27.5	33.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	70B CNY	3.9	16.7	12.7	12.7
CL	P	Plaza SA SGO:MALLPLAZA	8.4T CLP	12.8	5.9	18.3	18.3
PH	S	SM Prime Holdings Inc XPHS:SMPH	550.4B PHP	3.8	11.2	9.4	11.4

				Revenue Growth	P/S to Growth
JP		Leopalace21 Corp TSE:8848	Average P/S: 8.1 0.5	3%	0.2
DE		Vonovia SE XETRA:VNA	3.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.6	19%	0.5
IL		Azrieli Group Ltd TASE:AZRG	13.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	11.9	12%	1
CH		Swiss Prime Site AG SIX:SPSN	19.8	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.4	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.9	26%	0.1
CL	P	Plaza SA SGO:MALLPLAZA	12.8	N/A	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.8	5%	0.8

				Earnings Growth	PEG
JP		Leopalace21 Corp TSE:8848	Average P/E: 24.3 17	19%	0.9
DE		Vonovia SE XETRA:VNA	4.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90.1	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.7	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.6	-7%	N/A
CH		Swiss Prime Site AG SIX:SPSN	28.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	23.4	12%	1.9
SG		Capitaland Investment Ltd SGX:9CI	93.9	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	16.7	32%	0.5
CL	P	Plaza SA SGO:MALLPLAZA	5.9	N/A	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.2	7%	1.6

				EBITDA Growth	EV/EBITDA to Growth
JP		Leopalace21 Corp TSE:8848	Average EV/EBITDA: 20.3 5.5	13%	0.4
DE		Vonovia SE XETRA:VNA	20.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.3	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.3	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.5	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.7	36%	0.4
CL	P	Plaza SA SGO:MALLPLAZA	18.3	7%	2.6
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.4	7%	1.3

				EBIT Growth	EV/EBIT to Growth
JP		Leopalace21 Corp TSE:8848	Average EV/EBIT: 21.8 6.1	N/A	N/A
DE		Vonovia SE XETRA:VNA	25.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	8%	2.6
IL		Azrieli Group Ltd TASE:AZRG	34.9	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.8	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.3	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.7	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.7	31%	0.4
CL	P	Plaza SA SGO:MALLPLAZA	18.3	8%	2.3
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.4	7%	1.6

Leopalace21 Corp
TSE:8848

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Leopalace21 Corp Competitors

See Also

Company

Help

Tools

Stocks

Leopalace21 Corp TSE:8848

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Leopalace21 Corp Competitors

See Also

Company

Help

Tools

Stocks

Leopalace21 Corp
TSE:8848

Competitors Multiples
Leopalace21 Corp Competitors