DREAM Unlimited Corp
TSX:DRM

Watchlist Manager
DREAM Unlimited Corp Logo
DREAM Unlimited Corp
TSX:DRM
Watchlist
Price: 22.33 CAD 2.1% Market Closed
Market Cap: 912.4m CAD

Relative Value

The Relative Value of one DRM stock under the Base Case scenario is 82.1 CAD. Compared to the current market price of 22.33 CAD, DREAM Unlimited Corp is Undervalued by 73%.

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.

DRM Relative Value
Base Case
82.1 CAD
Undervaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
67
Median 3Y
2.3
Median 5Y
2.5
Industry
3.7
Forward
2.5
vs History
31
vs Industry
54
Median 3Y
4.7
Median 5Y
3.5
Industry
16.7
Forward
21.1
vs History
4
vs Industry
1
Median 3Y
-11.9
Median 5Y
-7.5
Industry
11.1
vs History
vs Industry
7
Median 3Y
3.7
Median 5Y
2.1
Industry
13.2
vs History
57
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9
vs History
66
vs Industry
55
Median 3Y
6
Median 5Y
6.9
Industry
6.7
Forward
7.2
vs History
73
vs Industry
40
Median 3Y
20.2
Median 5Y
21.3
Industry
12.2
vs History
76
vs Industry
29
Median 3Y
39.9
Median 5Y
40.4
Industry
16
vs History
76
vs Industry
34
Median 3Y
45.4
Median 5Y
46.2
Industry
19.2
Forward
29.8
vs History
4
vs Industry
1
Median 3Y
-33.3
Median 5Y
-18.4
Industry
18.6
vs History
vs Industry
Median 3Y
-33.1
Median 5Y
-27.8
Industry
20.2
vs History
23
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7

Multiples Across Competitors

DRM Competitors Multiples
DREAM Unlimited Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
DREAM Unlimited Corp
TSX:DRM
947.1m CAD 1.8 5.6 21.4 22.1
HK
China Resources Land Ltd
HKEX:1109
196.5B HKD 0.6 7 7.8 8
HK
China Overseas Land & Investment Ltd
HKEX:688
146.4B HKD 0.7 8.5 8.8 9
HK
Henderson Land Development Co Ltd
HKEX:12
133.6B HKD 5.3 21.2 44.6 48.9
IN
Macrotech Developers Ltd
NSE:LODHA
1.4T INR 9.9 49.4 32.9 35.3
HK
CK Asset Holdings Ltd
HKEX:1113
122.5B HKD 2.7 9 11 13.2
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
95.8B CNY 0.3 20.3 18.3 18.3
VN
Vinhomes JSC
VN:VHM
312.2T VND 2.8 9.3 14.3 15.5
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
78.8B CNY 0.4 22.1 39.8 39.8
CN
China Vanke Co Ltd
SZSE:000002
76.4B CNY 0.2 -1.4 -6.1 -6.1
HK
Sino Land Co Ltd
HKEX:83
75.3B HKD 9.8 20.9 18.9 18.9