Grand City Properties Valuation

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

GRDD.Y ($7.62) is trading above our estimate of [[fair value]] ($7)

Is GRDD.Y undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: GRDD.Y ($7.62) is trading above our estimate of fair value ($7)

Significantly Below Fair Value: GRDD.Y is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for GRDD.Y?

Key metric: As GRDD.Y is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for GRDD.Y. This is calculated by dividing GRDD.Y's market cap by their current revenue.
What is GRDD.Y's PS Ratio?
PS Ratio	2.6x
Sales	€619.81m
Market Cap	€1.59b

GRDD.Y 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	8.9x
Enterprise Value/EBITDA	17.5x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does GRDD.Y's PS Ratio compare to its peers?

The above table shows the PS ratio for GRDD.Y vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	10.9x
KW Kennedy-Wilson Holdings	3.1x	n/a	US$1.5b
LB LandBridge	12.9x	30.7%	US$4.8b
FRPH FRP Holdings	19.2x	n/a	US$598.1m
CPPT.L Copper Property CTL Pass Through Trust	8.5x	n/a	US$862.5m
GRDD.Y Grand City Properties	2.6x	-1.6%	US$1.6b

Price-To-Sales vs Peers: GRDD.Y is good value based on its Price-To-Sales Ratio (2.6x) compared to the peer average (5.7x).

Price to Sales Ratio vs Industry

How does GRDD.Y's PS Ratio compare vs other companies in the US Real Estate Industry?

32 Companies	Price / Sales	Estimated Growth	Market Cap
JLL Jones Lang LaSalle	0.5x	6.4%	US$12.18b
COMP Compass	0.6x	11.5%	US$3.29b
CWK Cushman & Wakefield	0.3x	5.6%	US$3.17b
EXPI eXp World Holdings	0.5x	5.7%	US$1.97b

32 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: GRDD.Y is expensive based on its Price-To-Sales Ratio (2.6x) compared to the US Real Estate industry average (1.9x).

Price to Sales Ratio vs Fair Ratio

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

GRDD.Y PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.6x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate GRDD.Y's Price-To-Sales 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

CapitaLand India Trust

S$1.4b

CapitaLand India Trust (CLINT) was listed on the Singapore Exchange Securities Trading Limited (SGX-ST) in August 2007 as the first Indian property trust in Asia.

ACND.F

S$0.78

4.0%

-8.0%

Pakuwon Jati

Rp21.1t

Operates as a real estate developer in Indonesia.

PTPK.F

Rp0.16

n/a

Sun Hung Kai Properties

HK$223.6b

Develops and invests in properties for sale and rent in Hong Kong, Mainland China, and internationally.

SUHJ.Y

HK$9.94

-1.7%