DRM Relative Valuation - DREAM Unlimited Corp

Watchlist Manager

Watchlist

Price: 18.3 CAD -0.16%

Market Cap: CA$737.7m

	DREAM Unlimited Corp TSX:DRM	CA
	CBRE Group Inc NYSE:CBRE	US
	Cosol Ltd ASX:COS	AU

Multiples-Based Value

The Multiples-Based Value of one DRM stock under the Base Case scenario is 67.56 CAD. Compared to the current market price of 18.3 CAD, DREAM Unlimited Corp is Undervalued by 73%.

Multiples-Based 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 Multiples-Based Value calculated?

DRM Multiples-Based Value

Base Case

Undervaluation 73%

Multiples-Based Value

Price CA$18.3

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
CA		DREAM Unlimited Corp TSX:DRM	768.3m CAD	1.7	-41.2	20.3	21.3
HK		China Resources Land Ltd HKEX:1109	207.9B HKD	0.6	6.9	6.1	6.1
HK		CK Asset Holdings Ltd HKEX:1113	159.5B HKD	2.7	14.6	15.1	15.1
HK		Henderson Land Development Co Ltd HKEX:12	142.2B HKD	5.4	24.7	61.9	61.9
VN	V	Vinhomes JSC VN:VHM	452.6T VND	2.9	11	13.3	14.1
HK		China Overseas Land & Investment Ltd HKEX:688	129.9B HKD	0.7	9	10.4	10.4
HK		Sino Land Co Ltd HKEX:83	111B HKD	11.5	29.3	17.8	17.8
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	76.2B CNY	0.4	21.4	16.1	16.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	70.5B CNY	0.2	-73.3	18	18
IN		Macrotech Developers Ltd NSE:LODHA	684.3B INR	4.2	20.4	13.7	14.6
CN		Longfor Group Holdings Ltd HKEX:960	55.7B HKD	0.5	46.3	47.9	49

				Revenue Growth	P/S to Growth
CA		DREAM Unlimited Corp TSX:DRM	Average P/S: 2.8 1.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	7%	0.1
HK		CK Asset Holdings Ltd HKEX:1113	2.7	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	5.4	6%	0.9
VN	V	Vinhomes JSC VN:VHM	2.9	N/A	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	10%	0.1
HK		Sino Land Co Ltd HKEX:83	11.5	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	4.2	19%	0.2
CN		Longfor Group Holdings Ltd HKEX:960	0.5	10%	0

				Earnings Growth	PEG
CA		DREAM Unlimited Corp TSX:DRM	Average P/E: 20.4 Negative Multiple: -41.2	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.9	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	14.6	16%	0.9
HK		Henderson Land Development Co Ltd HKEX:12	24.7	35%	0.7
VN	V	Vinhomes JSC VN:VHM	11	N/A	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	9	30%	0.3
HK		Sino Land Co Ltd HKEX:83	29.3	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	21.4	10%	2.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -73.3	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	20.4	20%	1
CN		Longfor Group Holdings Ltd HKEX:960	46.3	126%	0.4

				EBITDA Growth	EV/EBITDA to Growth
CA		DREAM Unlimited Corp TSX:DRM	Average EV/EBITDA: 21.9 20.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.1	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	15.1	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	61.9	63%	1
VN	V	Vinhomes JSC VN:VHM	13.3	N/A	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	10.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.8	7%	2.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.1	22%	0.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	2%	9
IN		Macrotech Developers Ltd NSE:LODHA	13.7	19%	0.7
CN		Longfor Group Holdings Ltd HKEX:960	47.9	67%	0.7

				EBIT Growth	EV/EBIT to Growth
CA		DREAM Unlimited Corp TSX:DRM	Average EV/EBIT: 22.2 21.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.1	12%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	15.1	7%	2.2
HK		Henderson Land Development Co Ltd HKEX:12	61.9	37%	1.7
VN	V	Vinhomes JSC VN:VHM	14.1	N/A	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	10.4	24%	0.4
HK		Sino Land Co Ltd HKEX:83	17.8	9%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.1	13%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	14.6	19%	0.8
CN		Longfor Group Holdings Ltd HKEX:960	49	62%	0.8

DREAM Unlimited Corp
TSX:DRM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DRM Competitors Multiples
DREAM Unlimited Corp Competitors

See Also

Company

Help

Tools

Stocks

DREAM Unlimited Corp TSX:DRM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DRM Competitors Multiples DREAM Unlimited Corp Competitors

See Also

Company

Help

Tools

Stocks

DREAM Unlimited Corp
TSX:DRM

DRM Competitors Multiples
DREAM Unlimited Corp Competitors