Joy City Property Valuation

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

HKP (€0.02) is trading below our estimate of [[fair value]] (€0.18)

Is HKP 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 HKP when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: HKP (€0.02) is trading below our estimate of fair value (€0.18)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for HKP. This is calculated by dividing HKP's market cap by their current revenue.
What is HKP's PS Ratio?
PS Ratio	0.1x
Sales	CN¥18.52b
Market Cap	CN¥2.73b

HKP 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	2.9x
Enterprise Value/EBITDA	13.1x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for HKP 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	4.5x
DIC Branicks Group	0.7x	-21.8%	€186.4m
PAT PATRIZIA	2.4x	3.8%	€650.2m
FC9 FCR Immobilien	2.5x	5.1%	€97.2m
DWB Dinkelacker	12.2x	n/a	€299.9m
HKP Joy City Property	0.1x	n/a	€2.9b

Price-To-Sales vs Peers: HKP is good value based on its Price-To-Sales Ratio (0.1x) compared to the peer average (4.5x).

Price to Sales Ratio vs Industry

How does HKP's PS Ratio compare vs other companies in the DE Real Estate Industry?

11 Companies	Price / Sales	Estimated Growth	Market Cap
Industry Avg.	3.7x	-11.0%
HKP Joy City Property	0.1x	n/a	US$376.61m
DIC Branicks Group	0.7x	-21.8%	US$193.71m
DMRE DEMIRE Deutsche Mittelstand Real Estate	0.5x	-42.0%	US$85.55m

11 Companies		Estimated Growth	Market Cap
Industry Avg.	3.7x	97.9%
HKP Joy City Property	0.1x	n/a	US$376.61m

No more companies

Price-To-Sales vs Industry: HKP is good value based on its Price-To-Sales Ratio (0.1x) compared to the German Real Estate industry average (3.6x).

Price to Sales Ratio vs Fair Ratio

What is HKP'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.

HKP PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate HKP'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

Tokyu Fudosan Holdings

JP¥688.6b

Engages in the real estate business in Japan and internationally.

T8F

JP¥5.90

2.6%

1.7%

Sino Land

HK$67.0b

An investment holding company, invests in, develops, manages, and trades in properties.

SNO

HK$0.94

-0.5%

0.5%

Relo Group

JP¥259.6b

Engages in the provision of property management services in Japan.

665

JP¥10.50

2.9%

13.5%