Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Unite Group Plc z wycenami spółki



Aktualna cena: 787.5
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 892.1
Do wycen spółek stosujemy 4 metody:


Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 6.2 16.2 0.8
Unite Group Plc 12.7 8.9 0.8
Mediana / Unite Group Plc 0.5 1.8 1.0


Pozostałe spółki z branży REIT - Diversified
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Cofinimmo SA COFB.BR 3,342 1.8 26.0 0.8 Brussels
Argosy Property Limited ARG.NZ 578 1.7 7.6 0.7 NZSE
Alexander & Baldwin, Inc. ALEX 1,282 7.1 20.7 1.3 New York Stock Exchange
Hui Xian Real Estate Investment Trust 87001.HK 527 0.9 -5.1 0.2 HKSE
KLCC Property Holdings Berhad 5235SS.KL 3,699 9.0 21.4 1.2 Kuala Lumpur
Morguard Real Estate Investment Trust MRT-UN.TO 273 -18.3 -11.0 0.4 Toronto Stock Exchange
Armada Hoffler Properties, Inc. AHH 709 -3.6 30.2 0.9 New York Stock Exchange
Sunlight Real Estate Investment Trust 0435.HK 507 -1.5 24.5 0.3 HKSE
Kiwi Property Group Limited KPG.NZ 952 0.0 27.6 0.8 NZSE
Immobiliare Grande Distribuzione SIIQ S.p.A. IGD.MI 404 3.9 -10.6 0.4 Milan
Lar España Real Estate SOCIMI, S.A. LRE.MC 806 5.8 79.5 0.8 Madrid Stock Exchange
British Land Company Plc BLND.L 4,756 2.6 10.5 0.6 London Stock Exchange
Gladstone Commercial Corporation GOODN 1,056 -0.9 23.8 3.3 NASDAQ Global Select
Fibra Danhos DANHOS13.MX 2,085 7.3 8.6 0.6 Mexico
HYDROGEN Freehold And Leasehold Real Estate Investment Trust HYDROGEN.BK 55 5.2 11.8 1.0 Thailand
American Assets Trust, Inc. AAT 1,232 -1.2 15.3 1.1 New York Stock Exchange
Safehold Inc. SAFE 1,056 -10.1 10.1 0.4 New York Stock Exchange
Empire State Realty Trust, Inc. ESRT 1,276 -1.8 23.1 0.7 New York Stock Exchange
China Merchants Commercial Real Estate Investment Trust 1503.HK 180 -3.3 -7.0 0.4 HKSE
NTT UD REIT Investment Corporation 8956.T 1,296 4.4 22.5 1.3 Tokyo
Alternative Income REIT PLC AIRE.L 81 19.5 11.7 0.9 London Stock Exchange
Xior Student Housing NV XIOR.BR 1,667 -2.6 14.8 0.8 Brussels
Gladstone Commercial Corporation GOOD 632 -0.9 23.8 3.3 NASDAQ Global Select
Activia Properties Inc. 3279.T 2,041 2.9 9.7 0.4 Tokyo
Lendlease Global Commercial REIT JYEU.SI 1,028 -1.5 25.2 0.9 Stock Exchange of Singapore
Stockland SGP.AX 8,639 12.5 29.7 1.3 Australian Securities Exchange
Japan Prime Realty Investment Corporation 8955.T 2,538 8.2 5.9 0.3 Tokyo
Firm Capital Property Trust FCD-UN.TO 162 -2.7 7.8 0.7 Toronto Stock Exchange
Cromwell European Real Estate Investment Trust CWBU.SI 1,006 2.4 -34.5 0.8 Stock Exchange of Singapore
Suntec Real Estate Investment Trust T82U.SI 2,584 -3.0 18.4 0.6 Stock Exchange of Singapore
Town Centre Securities PLC TOWN.L 74 -6.8 -172.6 0.5 London Stock Exchange
BTB Real Estate Investment Trust BTB-UN.TO 236 -5.3 8.3 0.7 Toronto Stock Exchange
Icade SA ICAD.PA 2,111 -8.1 -5.7 0.4 Paris
Real Estate Investors plc RLE.L 75 3.6 -23.5 0.6 London Stock Exchange
Mori Hills REIT Investment Corporation 3234.T 1,735 14.1 41.9 1.3 Tokyo
Charter Hall Long WALE REIT CLW.AX 1,905 12.0 -14.7 0.9 Australian Securities Exchange
Modiv Inc. MDV-PA 245 4.0 45.7 0.8 New York Stock Exchange
CTO Realty Growth, Inc. CTO 567 14.2 -98.1 0.9 New York Stock Exchange
Sekisui House Reit, Inc. 3309.T 2,235 2.8 19.8 1.1 Tokyo
CapitaLand Ascott Trust HMN.SI 2,661 2.0 15.0 0.8 Stock Exchange of Singapore
MERLIN Properties SOCIMI, S.A. MRL.LS 6,996 6.8 21.3 0.9 Lisbon
Alahli Capital - Al-Ahli Reit Fund 4338.SR 254 2.2 35.6 0.8 Saudi
Alkhabeer REIT Fund 4348.SR 216 1.0 13.6 0.8 Saudi
LH Shopping Centers Leasehold Real Estate Investment Trust LHSC.BK 276 6.0 8.6 0.9 Thailand
Far East Hospitality Trust Q5T.SI 944 12.7 10.3 0.7 Stock Exchange of Singapore
Middle East Financial Investment Company 4346.SR 74 -7.0 -12.0 0.5 Saudi
Warehouses Estates Belgium SCA WEB.BR 151 -1.2 11.8 0.7 Brussels
Custodian REIT Plc CREI.L 506 6.9 22.3 0.9 London Stock Exchange
Broadstone Net Lease, Inc. BNL 2,985 7.6 30.7 1.0 New York Stock Exchange
DigitalBridge Group, Inc. DBRG 1,894 8.6 16.2 0.9 New York Stock Exchange
CPN Retail Growth Leasehold REIT CPNREIT.BK 1,264 -0.8 23.8 1.0 Thailand
Muscat Capital - Al Masha'ar REIT Fund 4337.SR 68 6.7 -2.2 1.0 Saudi
Taleem REIT Fund 4333.SR 133 2.1 9.4 0.9 Saudi
Daiwa House REIT Investment Corporation 8984.T 3,754 4.4 24.0 1.1 Tokyo
Musharaka REIT Fund 4335.SR 100 -6.4 -16.9 0.5 Saudi
Prosperity Real Estate Investment Trust 0808.HK 277 -13.1 -28.8 0.3 HKSE
Balanced Commercial Property Trust Ltd BCPT.L 984 28.2 -15.3 1.0 London Stock Exchange
W. P. Carey Inc. WPC 13,506 4.2 31.8 1.6 New York Stock Exchange
Star Asia Investment Corporation 3468.T 1,051 1.7 18.8 1.1 Tokyo
Precinct Properties New Zealand Limited PCT.NZ 1,164 2.6 -69.2 1.0 NZSE
VICI Properties Inc. VICI 34,755 4.9 13.2 1.3 New York Stock Exchange
DigitalBridge Group, Inc. DBRG-PI 3,744 8.6 16.2 0.9 New York Stock Exchange
MERLIN Properties SOCIMI, S.A. MRL.MC 7,506 6.8 21.3 0.9 Madrid Stock Exchange
Picton Property Income Limited PCTN.L 559 7.8 11.7 0.8 London Stock Exchange
Charter Hall Group CHC.AX 6,219 32.6 -62.5 3.5 Australian Securities Exchange
DigitalBridge Group, Inc. DBRG-PJ 3,765 8.6 16.2 0.9 New York Stock Exchange
Essential Properties Realty Trust, Inc. EPRT 6,020 8.7 27.1 1.5 New York Stock Exchange
Global Net Lease, Inc. GNL-PA 1,755 -3.5 -5.5 0.9 New York Stock Exchange
Vitruvio Real Estate SOCIMI, S.A. YVIT.MC 175 43.6 32.7 1.3 Madrid Stock Exchange
Al Rajhi REIT Fund 4340.SR 613 4.5 7.8 1.0 Saudi
Mulkia Gulf Real Estate REIT 4336.SR 135 -1.8 23.7 0.7 Saudi
JR Global REIT 348950.KS 370 -7.6 13.3 0.6 KSE
WHA Premium Growth Freehold And Leasehold Real Estate Investment Trust WHART.BK 918 6.3 16.5 0.9 Thailand
NH Prime REIT Co., Ltd. 338100.KS 62 10.2 8.7 0.9 KSE
Nextensa NV/SA NEXTA.BR 499 -7.5 24.3 0.5 Brussels
CTO Realty Growth, Inc. CTO-PA 590 14.2 -98.1 0.9 New York Stock Exchange
Marimo Regional Revitalization REIT, Inc. 3470.T 206 -0.5 20.2 1.2 Tokyo
Global Net Lease, Inc. GNL-PD 5,196 -3.5 -5.5 0.9 New York Stock Exchange
Akis Gayrimenkul Yatirim Ortakligi A.S. AKSGY.IS 416 2.3 4.8 0.5 Istanbul Stock Exchange
Pro Real Estate Investment Trust PRV-UN.TO 267 -2.2 13.1 0.7 Toronto Stock Exchange
Peakstone Realty Trust PKST 501 -8.3 -7.7 0.5 New York Stock Exchange
Tosei Reit Investment Corporation 3451.T 354 2.7 25.0 1.2 Tokyo
Schroder Real Estate Investment Trust Limited SREI.L 351 15.1 23.3 0.9 London Stock Exchange
Hamborner REIT AG HABA.DE 548 7.2 34.4 1.2 Frankfurt Stock Exchange
Industrial & Infrastructure Fund Investment Corporation 3249.T 2,088 2.3 17.8 1.3 Tokyo
Growthpoint Properties Australia GOZ.AX 1,174 0.0 2.8 0.7 Australian Securities Exchange
Urban Edge Properties UE 2,424 9.0 30.9 1.9 New York Stock Exchange
M.R.M. SA MRM.PA 132 -0.2 -9.5 1.0 Paris
One Liberty Properties, Inc. OLP 498 0.5 16.3 1.6 New York Stock Exchange
360 Capital REIT TOT.AX 56 6.7 0.5 0.7 Australian Securities Exchange
Takara Leben Real Estate Investment Corporation 3492.T 564 0.3 17.4 0.9 Tokyo
BrightSpire Capital, Inc. BRSP 642 -23.0 -9.0 0.6 New York Stock Exchange
Yuexiu Real Estate Investment Trust 0405.HK 590 -12.7 -12.6 0.3 HKSE
Hotel Property Investments HPI.AX 480 4.1 3.3 0.9 Australian Securities Exchange
Dexus DXS.AX 4,910 8.9 6.9 0.8 Australian Securities Exchange
Hamborner REIT AG HABA.HM 548 7.2 34.4 1.2 Hamburg
Goodman Group GMG.AX 46,255 66.4 74.2 3.6 Australian Securities Exchange
Wotso Property WOT.AX 66 -4.5 0.3 0.4 Australian Securities Exchange
Société Centrale des Bois et des Scieries de la Manche S.A. CBSM.PA 141 -3.6 8.4 0.5 Paris
Unite Group Plc UTG.L 5,247 12.7 8.8 0.8 London Stock Exchange
AEW UK REIT plc AEWU.L 230 0.0 0.0 0.0 London Stock Exchange
Mitsui Fudosan Logistics Park Inc. 3471.T 2,211 10.7 7.1 0.3 Tokyo
Cathay No.1 REIT 01002T.TW 711 34.1 37.7 0.8 Taiwan
Melcor Real Estate Investment Trust MR-UN.TO 116 -185.5 -2.3 0.4 Toronto Stock Exchange
Reitir fasteignafélag hf. REITIR.IC 643 -2.5 5.6 1.1 Iceland
United Urban Investment Corporation 8960.T 3,371 5.9 20.9 1.4 Tokyo
Modiv Inc. MDV 145 4.0 45.7 0.8 New York Stock Exchange
MIRAI Corporation 3476.T 573 -0.5 18.4 1.0 Tokyo
Korea Asset In Trust Co., Ltd. 123890.KS 224 5.0 8.5 0.3 KSE
LondonMetric Property Plc LMP.L 5,999 6.5 11.3 1.0 London Stock Exchange
Palace Capital Plc PCA.L 86 40.8 44.9 0.9 London Stock Exchange
Land Securities Group plc LAND.L 5,762 -0.5 10.9 0.7 London Stock Exchange
Nippon Accommodations Fund Inc. 3226.T 1,986 8.9 26.0 1.9 Tokyo
Crombie Real Estate Investment Trust CRR-UN.TO 2,013 1.1 17.6 1.5 Toronto Stock Exchange
Tokyu REIT, Inc. 8957.T 1,310 7.4 20.6 1.6 Tokyo
Artis Real Estate Investment Trust AX-UN.TO 550 -4.0 -26.8 0.5 Toronto Stock Exchange
Tokaido REIT, Inc. 2989.T 238 4.6 16.9 1.1 Tokyo
DigitalBridge Group, Inc. DBRG-PH 3,816 8.6 16.2 0.9 New York Stock Exchange
Fukuoka REIT Corporation 8968.T 1,036 7.1 21.3 1.4 Tokyo
Kenedix Office Investment Corporation 8972.T 4,328 2.4 13.0 1.0 Tokyo
Armada Hoffler Properties, Inc. AHH-PA 727 -3.6 30.2 0.9 New York Stock Exchange
Aims Property Securities Fund APW.AX 87 -2,135.9 1.8 0.6 Australian Securities Exchange
Artis Real Estate Investment Trust AX-PE.TO 1,520 -4.0 -26.8 0.5 Toronto Stock Exchange
Heiwa Real Estate REIT, Inc. 8966.T 1,183 6.5 27.7 1.3 Tokyo
Covivio COV.PA 6,640 -5.0 84.1 0.7 Paris
Fibra UNO FUNO11.MX 5,364 -2.2 11.7 0.5 Mexico
Riyad REIT Fund 4330.SR 246 28.2 -4.9 0.7 Saudi
XYMAX REIT Investment Corporation 3488.T 193 5.3 16.3 1.1 Tokyo
SEDCO Capital REIT Fund 4344.SR 351 1.4 16.8 0.9 Saudi
H&R Real Estate Investment Trust HR-UN.TO 2,275 2.8 -15.3 0.6 Toronto Stock Exchange
Global Net Lease, Inc. GNL 1,586 -3.5 -5.5 0.9 New York Stock Exchange
Immobiliere Dassault SA IMDA.PA 422 4.5 13.8 0.6 Paris
Global Net Lease, Inc. GNL-PB 4,735 -3.5 -5.5 0.9 New York Stock Exchange
The GPT Group GPT.AX 6,362 9.3 -48.7 1.0 Australian Securities Exchange
KTBST Mixed Freehold and Leasehold Real Estate Investment Trust KTBSTMR.BK 53 2.1 8.2 0.6 Thailand
Koramco Energy Plus Reit 357120.KS 312 8.0 12.2 0.9 KSE
Hankyu Hanshin REIT, Inc. 8977.T 747 4.2 26.0 1.3 Tokyo
CRE Logistics REIT, Inc. 3487.T 624 7.2 41.9 1.1 Tokyo
Gladstone Commercial Corporation GOODO 674 -0.9 23.8 3.3 NASDAQ Global Select
Axis Real Estate Investment Trust 5106.KL 947 7.9 18.5 1.2 Kuala Lumpur
KOREIT 034830.KS 193 2.9 -16.3 0.3 KSE
Global Net Lease, Inc. GNL-PE 5,024 -3.5 -5.5 0.9 New York Stock Exchange
Atland SAS ATLD.PA 248 22.1 458.3 1.4 Paris
Spring Real Estate Investment Trust 1426.HK 320 -15.0 -48.9 0.4 HKSE
Paref SA PAR.PA 67 -1.1 -11.3 0.5 Paris
NIPPON REIT Investment Corporation 3296.T 1,092 3.4 17.1 1.3 Tokyo
Canadian Net Real Estate Investment Trust NET-UN.V 83 -2.7 7.1 0.8 Toronto Stock Exchange Ventures
Frontier Real Estate Investment Corporation 8964.T 1,520 7.0 3.8 0.3 Tokyo
E Kocref Cr-Reit 088260.KS 206 -2.8 25.5 1.3 KSE