BA Airport Leasehold Real Estate Investment Trust Valuation

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

BAREIT (THB9.6) is trading below our estimate of [[fair value]] (THB332.46)

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

Below Fair Value: BAREIT (THB9.6) is trading below our estimate of fair value (THB332.46)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for BAREIT. This is calculated by dividing BAREIT's market cap by their current earnings.
What is BAREIT's PE Ratio?
PE Ratio	12.1x
Earnings	฿821.22m
Market Cap	฿9.92b

BAREIT 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	11.7x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for BAREIT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	12.3x
IMPACT IMPACT Growth Real Estate Investment Trust	15.8x	2.3%	฿16.2b
AIMIRT AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust	12.5x	3.6%	฿8.4b
LHHOTEL LH Hotel Leasehold Real Estate Investment Trust	7x	-1.6%	฿13.7b
FUTURERT Future City Leasehold Real Estate Investment Trust	14x	n/a	฿6.6b
BAREIT BA Airport Leasehold Real Estate Investment Trust	12.1x	n/a	฿9.9b

Price-To-Earnings vs Peers: BAREIT is good value based on its Price-To-Earnings Ratio (12.1x) compared to the peer average (12.3x).

Price to Earnings Ratio vs Industry

How does BAREIT's PE Ratio compare vs other companies in the Global Specialized REITs Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: BAREIT is good value based on its Price-To-Earnings Ratio (12.1x) compared to the Global Specialized REITs industry average (19x).

Price to Earnings Ratio vs Fair Ratio

What is BAREIT'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.

BAREIT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12.1x
Fair PE Ratio	n/a

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Bualuang Office Leasehold Real Estate Investment Trust

฿1.8b

Operates as a real estate investment trust in Thailand.

B-WORK

฿4.90

0.8%

-3.0%

Dusit Thani Freehold and Leasehold Real Estate Investment Trust

฿3.6b

A real estate investment trust.

DREIT

฿5.00

0.4%

-7.4%

WHA Business Complex Freehold and Leasehold Real Estate Investment Trust

฿1.5b

Specializes in real estate investing.

WHABT

฿7.30

-13.6%