360 Capital REIT Valuation

Q: What is the Fair Price of TOTNA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

TOTNA (A$0.41) is trading below our estimate of [[fair value]] (A$1.09)

Is TOTNA undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TOTNA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TOTNA (A$0.41) is trading below our estimate of fair value (A$1.09)

Significantly Below Fair Value: TOTNA is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TOTNA?

Key metric: As TOTNA is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for TOTNA. This is calculated by dividing TOTNA's market cap by their current revenue.
What is TOTNA's PS Ratio?
PS Ratio	4.1x
Sales	AU$15.29m
Market Cap	AU$62.15m

TOTNA key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	10.1x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does TOTNA's PS Ratio compare to its peers?

The above table shows the PS ratio for TOTNA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	4.2x
APW Aims Property Securities Fund	3x	n/a	AU$75.9m
WOT WOTSO Property	2.5x	n/a	AU$124.9m
REP RAM Essential Services Property Fund	5.5x	-5.9%	AU$308.3m
APZ Aspen Group	5.8x	-37.5%	AU$526.6m
TOTNA 360 Capital REIT	4.1x	n/a	AU$62.1m

Price-To-Sales vs Peers: TOTNA is good value based on its Price-To-Sales Ratio (4.1x) compared to the peer average (4.4x).

Price to Sales Ratio vs Industry

How does TOTNA's PS Ratio compare vs other companies in the Global REITs Industry?

8 Companies	Price / Sales	Estimated Growth	Market Cap

8 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: TOTNA is good value based on its Price-To-Sales Ratio (4.1x) compared to the Global REITs industry average (6.2x).

Price to Sales Ratio vs Fair Ratio

What is TOTNA's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TOTNA PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	4.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate TOTNA's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Rural Funds Group

AU$732.7m

An agricultural Real Estate Investment Trust (REIT) listed on the ASX under the code RFF.

RFF

AU$1.89

0.8%

0.7%

Aspen Group

AU$526.6m

Aspen is a leading provider of quality accommodation on competitive terms in residential, retirement and park communities.

APZ

AU$2.63

9.6%

53.8%

Vicinity Centres

AU$9.7b

Vicinity Centres (Vicinity or the Group) is one of Australia's leading retail property groups with a fully integrated asset management platform, and $24 billion in retail assets under management across 60 shopping centres, making it the second largest listed manager of Australian retail property.

VCX

AU$2.15

18.5%