Embassy Office Parks REIT Valuation
Is EMBASSY undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
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 EMBASSY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: EMBASSY (₹362.02) is trading below our estimate of fair value (₹442.37)
Significantly Below Fair Value: EMBASSY 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 EMBASSY?
Other financial metrics that can be useful for relative valuation.
| What is EMBASSY's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | ₹343.16b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 12.9x |
| Enterprise Value/EBITDA | 17.2x |
| PEG Ratio | 2.8x |
Price to Earnings Ratio vs Peers
How does EMBASSY's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 36x | ||
MINDSPACE Mindspace Business Parks REIT | 55.5x | 19.6% | ₹209.3b |
KRC Kilroy Realty | 18.4x | -7.7% | US$3.9b |
CUZ Cousins Properties | 46.9x | -5.6% | US$3.5b |
8952 Japan Real Estate Investment | 23x | -6.8% | JP¥764.1b |
EMBASSY Embassy Office Parks REIT | 35.6x | 12.5% | ₹343.2b |
Price-To-Earnings vs Peers: EMBASSY is expensive based on its Price-To-Earnings Ratio (35.6x) compared to the peer average (34.8x).
Price to Earnings Ratio vs Industry
How does EMBASSY's PE Ratio compare vs other companies in the Asian Office REITs Industry?
Price-To-Earnings vs Industry: EMBASSY is expensive based on its Price-To-Earnings Ratio (35.6x) compared to the Asian Office REITs industry average (18.1x).
Price to Earnings Ratio vs Fair Ratio
What is EMBASSY'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 35.6x |
| Fair PE Ratio | 49.9x |
Price-To-Earnings vs Fair Ratio: EMBASSY is good value based on its Price-To-Earnings Ratio (35.6x) compared to the estimated Fair Price-To-Earnings Ratio (49.9x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | ₹362.02 | ₹398.71 +10.1% | 3.1% | ₹423.00 | ₹370.00 | n/a | 14 |
| Apr ’25 | ₹366.74 | ₹396.79 +8.2% | 3.5% | ₹423.00 | ₹370.00 | n/a | 14 |
| Mar ’25 | ₹378.21 | ₹396.79 +4.9% | 3.5% | ₹423.00 | ₹370.00 | n/a | 14 |
| Feb ’25 | ₹365.25 | ₹375.33 +2.8% | 6.2% | ₹410.00 | ₹330.00 | n/a | 15 |
| Jan ’25 | ₹327.13 | ₹366.00 +11.9% | 5.9% | ₹400.00 | ₹330.00 | n/a | 14 |
| Dec ’24 | ₹317.72 | ₹364.93 +14.9% | 6.1% | ₹400.00 | ₹330.00 | n/a | 14 |
| Nov ’24 | ₹314.13 | ₹364.93 +16.2% | 6.1% | ₹400.00 | ₹330.00 | n/a | 14 |
| Oct ’24 | ₹300.61 | ₹365.07 +21.4% | 5.8% | ₹400.00 | ₹330.00 | n/a | 14 |
| Sep ’24 | ₹306.74 | ₹363.08 +18.4% | 6.7% | ₹400.00 | ₹319.00 | n/a | 13 |
| Aug ’24 | ₹306.68 | ₹363.08 +18.4% | 6.7% | ₹400.00 | ₹319.00 | n/a | 13 |
| Jul ’24 | ₹291.66 | ₹369.38 +26.6% | 6.2% | ₹403.00 | ₹319.00 | n/a | 13 |
| Jun ’24 | ₹308.34 | ₹376.86 +22.2% | 6.2% | ₹420.00 | ₹319.00 | n/a | 14 |
| May ’24 | ₹329.69 | ₹387.07 +17.4% | 6.3% | ₹442.00 | ₹360.00 | n/a | 14 |
| Apr ’24 | ₹312.17 | ₹402.21 +28.8% | 4.8% | ₹442.00 | ₹375.00 | ₹366.74 | 14 |
| Mar ’24 | ₹304.83 | ₹400.07 +31.2% | 4.7% | ₹442.00 | ₹375.00 | ₹378.21 | 14 |
| Feb ’24 | ₹319.63 | ₹402.21 +25.8% | 4.8% | ₹442.00 | ₹375.00 | ₹365.25 | 14 |
| Jan ’24 | ₹336.05 | ₹408.57 +21.6% | 4.1% | ₹442.00 | ₹385.00 | ₹327.13 | 14 |
| Dec ’23 | ₹341.54 | ₹408.57 +19.6% | 4.1% | ₹442.00 | ₹385.00 | ₹317.72 | 14 |
| Nov ’23 | ₹344.33 | ₹408.57 +18.7% | 4.1% | ₹442.00 | ₹385.00 | ₹314.13 | 14 |
| Oct ’23 | ₹345.84 | ₹412.36 +19.2% | 3.5% | ₹442.00 | ₹395.00 | ₹300.61 | 14 |
| Sep ’23 | ₹366.08 | ₹412.36 +12.6% | 3.5% | ₹442.00 | ₹395.00 | ₹306.74 | 14 |
| Aug ’23 | ₹364.60 | ₹412.92 +13.3% | 3.6% | ₹442.00 | ₹395.00 | ₹306.68 | 13 |
| Jul ’23 | ₹371.34 | ₹414.69 +11.7% | 3.5% | ₹442.00 | ₹395.00 | ₹291.66 | 13 |
| Jun ’23 | ₹390.18 | ₹414.69 +6.3% | 3.5% | ₹442.00 | ₹395.00 | ₹308.34 | 13 |
| May ’23 | ₹385.12 | ₹409.71 +6.4% | 5.8% | ₹442.00 | ₹340.00 | ₹329.69 | 14 |
| Apr ’23 | ₹371.66 | ₹406.54 +9.4% | 6.1% | ₹442.00 | ₹340.00 | ₹312.17 | 13 |
Analyst Forecast: Target price is less than 20% higher than the current share price.