WHA Industrial Leasehold Real Estate Investment Trust Valuation
Is WHAIR undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
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 WHAIR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: WHAIR (THB6.55) is trading below our estimate of fair value (THB15.61)
Significantly Below Fair Value: WHAIR is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for WHAIR?
Key metric: As WHAIR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is WHAIR's PE Ratio? | |
|---|---|
| PE Ratio | 12.8x |
| Earnings | ฿484.37m |
| Market Cap | ฿6.22b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 11.3x |
| Enterprise Value/EBITDA | n/a |
| PEG Ratio | 1.6x |
Price to Earnings Ratio vs Peers
How does WHAIR's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 10.5x | ||
AIMIRT AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust | 12.2x | 4.0% | ฿8.5b |
PROSPECT Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust | 11x | n/a | ฿3.2b |
AMATAR Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust | 9.7x | n/a | ฿2.3b |
HPF Hemaraj Industrial Property and Leasehold Fund | 9.2x | n/a | ฿2.4b |
WHAIR WHA Industrial Leasehold Real Estate Investment Trust | 12.8x | 8.2% | ฿6.2b |
Price-To-Earnings vs Peers: WHAIR is expensive based on its Price-To-Earnings Ratio (12.8x) compared to the peer average (10.5x).
Price to Earnings Ratio vs Industry
How does WHAIR's PE Ratio compare vs other companies in the Asian Industrial REITs Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 1 Company | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: WHAIR is good value based on its Price-To-Earnings Ratio (12.8x) compared to the Asian Industrial REITs industry average (20.7x).
Price to Earnings Ratio vs Fair Ratio
What is WHAIR'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 | 12.8x |
| Fair PE Ratio | 12.9x |
Price-To-Earnings vs Fair Ratio: WHAIR is good value based on its Price-To-Earnings Ratio (12.8x) compared to the estimated Fair Price-To-Earnings Ratio (12.9x).
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 | ฿6.55 | ฿8.40 +28.2% | 8.9% | ฿9.20 | ฿7.40 | n/a | 3 |
| Nov ’25 | ฿6.60 | ฿7.18 +8.8% | 11.8% | ฿8.10 | ฿6.05 | n/a | 3 |
| Oct ’25 | ฿6.35 | ฿7.38 +16.3% | 12.8% | ฿8.10 | ฿6.05 | n/a | 3 |
| Sep ’25 | ฿6.05 | ฿8.23 +36.1% | 3.2% | ฿8.60 | ฿8.00 | n/a | 3 |
| Aug ’25 | ฿6.10 | ฿8.23 +35.0% | 3.2% | ฿8.60 | ฿8.00 | n/a | 3 |
| Jul ’25 | ฿5.60 | ฿8.23 +47.0% | 3.2% | ฿8.60 | ฿8.00 | n/a | 3 |
| Jun ’25 | ฿5.80 | ฿8.23 +42.0% | 3.2% | ฿8.60 | ฿8.00 | n/a | 3 |
| May ’25 | ฿5.80 | ฿8.35 +44.0% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Apr ’25 | ฿6.00 | ฿8.35 +39.2% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Mar ’25 | ฿5.60 | ฿8.35 +49.1% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Feb ’25 | ฿5.30 | ฿8.35 +57.5% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Jan ’25 | ฿5.50 | ฿8.35 +51.8% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Dec ’24 | ฿5.70 | ฿8.35 +46.5% | 3.0% | ฿8.60 | ฿8.10 | n/a | 2 |
| Nov ’24 | ฿5.80 | ฿8.35 +44.0% | 3.0% | ฿8.60 | ฿8.10 | ฿6.60 | 2 |
| Oct ’24 | ฿6.50 | ฿8.35 +28.5% | 3.0% | ฿8.60 | ฿8.10 | ฿6.35 | 2 |
| Sep ’24 | ฿7.00 | ฿8.35 +19.3% | 3.0% | ฿8.60 | ฿8.10 | ฿6.05 | 2 |
| Aug ’24 | ฿6.95 | ฿8.45 +21.6% | 1.8% | ฿8.60 | ฿8.30 | ฿6.10 | 2 |
| Jul ’24 | ฿7.10 | ฿8.45 +19.0% | 1.8% | ฿8.60 | ฿8.30 | ฿5.60 | 2 |
| Jun ’24 | ฿7.20 | ฿8.45 +17.4% | 1.8% | ฿8.60 | ฿8.30 | ฿5.80 | 2 |
| May ’24 | ฿7.40 | ฿8.75 +18.2% | 5.1% | ฿9.20 | ฿8.30 | ฿5.80 | 2 |
| Apr ’24 | ฿7.45 | ฿8.75 +17.4% | 5.1% | ฿9.20 | ฿8.30 | ฿6.00 | 2 |
| Mar ’24 | ฿7.65 | ฿8.75 +14.4% | 5.1% | ฿9.20 | ฿8.30 | ฿5.60 | 2 |
| Feb ’24 | ฿8.00 | ฿8.95 +11.9% | 2.8% | ฿9.20 | ฿8.70 | ฿5.30 | 2 |
| Jan ’24 | ฿7.45 | ฿9.20 +23.5% | 5.4% | ฿9.70 | ฿8.70 | ฿5.50 | 2 |
| Dec ’23 | ฿7.25 | ฿9.20 +26.9% | 5.4% | ฿9.70 | ฿8.70 | ฿5.70 | 2 |
| Nov ’23 | ฿7.20 | ฿9.25 +28.5% | 4.9% | ฿9.70 | ฿8.80 | ฿5.80 | 2 |
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
Golden Ventures Leasehold Real Estate Investment Trust
฿5.4b
A real estate investment trust, engages in the rental of properties in Thailand.
GVREIT
฿6.65
7D
4.7%
1Y
9.9%
C.P. Tower Growth Leasehold Property Fund
฿4.9b
Specializes in real estate investments.
CPTGF
฿5.10
7D
0%
1Y
0%
Dusit Thani Freehold and Leasehold Real Estate Investment Trust
฿3.6b
A real estate investment trust.
DREIT
฿5.10
7D
2.4%
1Y
-1.0%