看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 40.8x - 45.1x | 42.9x |
| Selected Fwd P/E Multiple | 43.9x - 48.5x | 46.2x |
| Fair Value | ฿2.87 - ฿3.17 | ฿3.02 |
| Upside | -35.1% - -28.3% | -31.7% |
| Benchmarks | - | Full Ticker |
| Bhiraj Office Leasehold Real Estate Investment Trust | - | SET:BOFFICE |
| Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust | - | SET:TPRIME |
| Quality Houses Leasehold Property Fund | - | SET:QHBREIT |
| WHA Business Complex Freehold and Leasehold Real Estate Investment Trust | - | SET:WHABT |
| S Prime Growth Leasehold Real Estate Investment Trust | - | SET:SPRIME |
| C.P. Tower Leasehold Real Estate Investment Trust | - | THAMSE:CPTREIT-F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BOFFICE | TPRIME | QHBREIT | WHABT | SPRIME | CPTREIT-F | |||
| SET:BOFFICE | SET:TPRIME | SET:QHBREIT | SET:WHABT | SET:SPRIME | THAMSE:CPTREIT-F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.7% | -41.7% | -40.4% | -1.6% | NM- | -41.1% | ||
| 3Y CAGR | 63.8% | -47.7% | -55.4% | -0.6% | -21.8% | -54.4% | ||
| Latest Twelve Months | 28.6% | -88.3% | -46.0% | -11.6% | -31.9% | -79.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 43.0% | 46.2% | 33.6% | 76.1% | 65.7% | 43.4% | ||
| Prior Fiscal Year | 40.1% | 48.0% | 26.5% | 80.1% | 56.4% | 23.9% | ||
| Latest Fiscal Year | 51.8% | 5.7% | 6.5% | 69.8% | 42.3% | 40.8% | ||
| Latest Twelve Months | 51.8% | 5.7% | 4.4% | 69.3% | 42.3% | 40.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 10.4x | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.1x | 4.8x | 2.8x | 6.1x | 3.5x | 28.0x | ||
| LTM P/E Ratio | 7.8x | 83.6x | 62.9x | 8.8x | 8.2x | 68.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.8x | 8.8x | 83.6x | |||||
| Historical LTM P/E Ratio | 12.4x | 18.4x | 68.7x | |||||
| Selected P/E Multiple | 40.8x | 42.9x | 45.1x | |||||
| (x) LTM Net Income | 64 | 64 | 64 | |||||
| (=) Equity Value | 2,619 | 2,756 | 2,894 | |||||
| (/) Shares Outstanding | 967.0 | 967.0 | 967.0 | |||||
| Implied Value Range | 2.71 | 2.85 | 2.99 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.71 | 2.85 | 2.99 | 4.42 | ||||
| Upside / (Downside) | -38.7% | -35.5% | -32.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BOFFICE | TPRIME | QHBREIT | WHABT | SPRIME | CPTREIT-F | |
| Value of Common Equity | 3,630 | 3,778 | 2,821 | 1,394 | 1,742 | 4,273 | |
| (/) Shares Outstanding | 737.9 | 547.5 | 797.0 | 202.0 | 446.8 | 967.0 | |
| Implied Stock Price | 4.92 | 6.90 | 3.54 | 6.90 | 3.90 | 4.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.92 | 6.90 | 3.54 | 6.90 | 3.90 | 4.42 | |
| Trading Currency | THB | THB | THB | THB | THB | THB | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |