WHA Business Complex Freehold and Leasehold Real Estate Investment Trust Valuation

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

WHABT (THB7.3) is trading below our estimate of [[fair value]] (THB15.06)

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

Below Fair Value: WHABT (THB7.3) is trading below our estimate of fair value (THB15.06)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for WHABT. This is calculated by dividing WHABT's market cap by their current earnings.
What is WHABT's PE Ratio?
PE Ratio	9.1x
Earnings	฿162.28m
Market Cap	฿1.47b

WHABT 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	7.7x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for WHABT 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	14.2x
SPRIME S Prime Growth Leasehold Real Estate Investment Trust	6.8x	n/a	฿1.8b
MIPF Millionaire Property Fund	23.3x	n/a	฿1.9b
SSTRT Sub Sri Thai Real Estate Investment Trust	10.2x	n/a	฿936.6m
BKKCP Bangkok Commercial Property Fund	16.7x	n/a	฿895.0m
WHABT WHA Business Complex Freehold and Leasehold Real Estate Investment Trust	9.1x	n/a	฿1.5b

Price-To-Earnings vs Peers: WHABT is good value based on its Price-To-Earnings Ratio (9.1x) compared to the peer average (14.2x).

Price to Earnings Ratio vs Industry

How does WHABT's PE Ratio compare vs other companies in the Asian Office REITs Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: WHABT is good value based on its Price-To-Earnings Ratio (9.1x) compared to the Asian Office REITs industry average (16.9x).

Price to Earnings Ratio vs Fair Ratio

What is WHABT'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.

WHABT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.1x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate WHABT'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%

MFC Industrial Real Estate Investment Trust

฿267.2m

Through its subsidiary, APUK Ltd, invests in and owns land and data center building located in London, the United Kingdom.

MIT-F

฿3.18

n/a