Mapletree Pan Asia Commercial Trust

DB:BI0 Stock Report

Market Cap: €4.6b

Mapletree Pan Asia Commercial Trust Valuation

Is BI0 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-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BI0 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BI0 (€0.78) is trading below our estimate of fair value (€0.79)

Significantly Below Fair Value: BI0 is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BI0?

Key metric: As BI0 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for BI0. This is calculated by dividing BI0's market cap by their current earnings.
What is BI0's PE Ratio?
PE Ratio14x
EarningsS$458.09m
Market CapS$6.42b

Price to Earnings Ratio vs Peers

How does BI0's PE Ratio compare to its peers?

The above table shows the PE ratio for BI0 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average50.1x
HABA Hamborner REIT
63x11.0%€515.7m
SRC Spirit Realty Capital
24.1x-8.7%US$6.0b
GGC General de Galerías Comerciales SOCIMI
30.1xn/a€3.7b
PECO Phillips Edison
83x16.3%US$5.4b
BI0 Mapletree Pan Asia Commercial Trust
14x3.1%€6.4b

Price-To-Earnings vs Peers: BI0 is good value based on its Price-To-Earnings Ratio (14x) compared to the peer average (50.1x).

Price to Earnings Ratio vs Industry

How does BI0's PE Ratio compare vs other companies in the European Retail REITs Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
BI0 14.0xIndustry Avg. 22.5xNo. of Companies4PE01632486480+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: BI0 is good value based on its Price-To-Earnings Ratio (14x) compared to the European Retail REITs industry average (22.5x).

Price to Earnings Ratio vs Fair Ratio

What is BI0's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BI0 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio14x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate BI0's Price-To-Earnings 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?

The above table shows the analyst BI0 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.78
€1.06
+36.1%
9.9%€1.26€0.90n/a13
Nov ’25€0.82
€1.06
+30.3%
9.9%€1.26€0.90n/a13
Oct ’25€0.98
€1.09
+10.6%
9.1%€1.23€0.91n/a13
Sep ’25€0.86
€1.03
+19.7%
9.3%€1.21€0.90n/a12
Aug ’25€0.82
€1.04
+26.2%
9.3%€1.21€0.90n/a12
Jul ’25€0.82
€1.05
+26.9%
11.8%€1.30€0.89n/a12
Jun ’25€0.81
€1.05
+29.8%
12.0%€1.29€0.89n/a12
May ’25€0.84
€1.07
+27.0%
11.4%€1.30€0.89n/a12
Apr ’25€0.85
€1.12
+32.0%
10.3%€1.38€0.93n/a13
Mar ’25€0.88
€1.12
+27.9%
10.3%€1.38€0.93n/a13
Feb ’25€0.96
€1.12
+17.1%
10.0%€1.38€0.93n/a14
Jan ’25€1.04
€1.10
+5.8%
11.0%€1.38€0.87n/a14
Dec ’24€0.91
€1.08
+18.7%
11.8%€1.37€0.85n/a14
Nov ’24€0.88
€1.11
+25.3%
12.2%€1.38€0.86€0.8214
Oct ’24€0.96
€1.21
+25.5%
6.3%€1.37€1.06€0.9814
Sep ’24€1.01
€1.24
+23.6%
6.8%€1.40€1.09€0.8615
Aug ’24€1.10
€1.27
+15.6%
6.0%€1.40€1.16€0.8215
Jul ’24€1.06
€1.31
+23.1%
5.1%€1.41€1.17€0.8215
Jun ’24€1.11
€1.31
+17.8%
5.1%€1.41€1.17€0.8115
May ’24€1.17
€1.28
+9.7%
6.8%€1.40€1.07€0.8415
Apr ’24€1.21
€1.30
+7.8%
7.9%€1.45€1.10€0.8515
Mar ’24€1.16
€1.30
+11.3%
9.1%€1.46€1.05€0.8816
Feb ’24€1.23
€1.30
+5.8%
10.2%€1.57€1.05€0.9616
Jan ’24€1.13
€1.29
+14.2%
9.8%€1.56€1.04€1.0416
Dec ’23€1.16
€1.29
+10.9%
8.3%€1.43€1.05€0.9114
Nov ’23€1.13
€1.36
+20.2%
9.7%€1.65€1.07€0.8813

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Safestore Holdings

UK£1.6b

Safestore is the UK's largest self storage group with 190 stores on 31 October 2023, comprising 133 wholly owned stores in the UK (including 73 in London and the South East with the remainder in key metropolitan areas such as Manchester, Birmingham, Glasgow, Edinburgh, Liverpool, Sheffield, Leeds, Newcastle, and Bristol), 29 wholly owned stores in the Paris region, 11 stores in Spain, 11 stores in the Netherlands and 6 stores in Belgium.

IHF

UK£8.85

7D

-4.3%

1Y

1.1%

Allied Properties Real Estate Investment Trust

CA$2.5b

Allied is a leading owner-operator of distinctive urban workspace in Canada's major cities.

5G8

CA$12.26

7D

-0.3%

1Y

6.2%

Office Properties Income Trust

US$63.6m

OPI is a national REIT focused on owning and leasing high quality office and mixed-use properties in select growth-oriented U.S.

GOKA

US$1.05

7D

8.4%

1Y

-77.6%