Pavilion Real Estate Investment Trust
KLSE:PAVREIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (17.7), the stock would be worth MYR1.78 (1% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 17.9 | MYR1.8 |
0%
|
| 3-Year Average | 17.7 | MYR1.78 |
-1%
|
| 5-Year Average | 17.9 | MYR1.8 |
+0%
|
| Industry Average | 11 | MYR1.11 |
-38%
|
| Country Average | 11.3 | MYR1.14 |
-37%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
MYR9.2B
|
/ |
Jan 2026
518.6m
|
= |
|
|
MYR9.2B
|
/ |
Dec 2026
570.5m
|
= |
|
|
MYR9.2B
|
/ |
Dec 2027
586.8m
|
= |
|
|
MYR9.2B
|
/ |
Dec 2028
609.5m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| MY |
P
|
Pavilion Real Estate Investment Trust
KLSE:PAVREIT
|
7.1B MYR | 17.9 | 15.1 | |
| US |
G
|
GE Vernova LLC
NYSE:GEV
|
303.9B USD | 0 | 0 | |
| UK |
E
|
Eight Capital Partners PLC
F:ECS
|
158.4B EUR | 0 | 0 | |
| US |
C
|
China Industrial Group Inc
OTC:CIND
|
121B USD | 3 417.4 | 4 020.7 | |
| NL |
N
|
Nepi Rockcastle NV
JSE:NRP
|
102.7B ZAR | 14.4 | 10.6 | |
| US |
F
|
Fintech Ecosystem Development Corp
NASDAQ:FEXD
|
68.1B USD | -18 026.5 | 38 496.8 | |
| US |
C
|
CoreWeave Inc
NASDAQ:CRWV
|
61.5B USD | 0 | 0 | |
| CH |
G
|
Galderma Group AG
SIX:GALD
|
35.8B CHF | 0 | 0 | |
| US |
|
Coupang Inc
F:788
|
33.1B EUR | 32.1 | 175.5 | |
| US |
|
Symbotic Inc
NASDAQ:SYM
|
38.1B USD | -4 643.8 | -3 496.4 | |
| ZA |
V
|
Vukile Property Fund Ltd
JSE:VKE
|
30.2B ZAR | 17.7 | 7 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 7.2 |
| Median | 11.3 |
| 70th Percentile | 16.9 |
| Max | 56 436.5 |
Other Multiples
Pavilion Real Estate Investment Trust
Glance View
Pavilion Real Estate Investment Trust (Pavilion REIT) stands as a notable figure in Malaysia's real estate scene, primarily focusing on the retail sector. Being a real estate investment trust, its core operations revolve around owning, managing, and investing in income-producing real estate assets. The primary jewel in its crown is undoubtedly the Pavilion Kuala Lumpur Mall, a premier lifestyle shopping destination located in the heart of the city. This Mall, alongside other retail properties in its portfolio, serves as a prime revenue generator through rental income. Pavilion REIT attracts a plethora of renowned local and international retailers who contribute to regular cash flow, thanks to strategic lease agreements that often include base rent and variable components tied to the tenants' sales performance. Being a retail-centered REIT, Pavilion REIT capitalizes on the bustling urban lifestyle and growing consumer spending power within Malaysia's vibrant economic hubs. The trust gleans its profits by efficiently managing these properties to ensure high occupancy rates and rental yields. This involves everything from strategic marketing to boost foot traffic, to maintaining appealing environments that lure both tenants and shoppers. Their proactive asset management strategies ensure that their properties remain competitive and desirable in the market, thereby underpinning a stable and often growing distribution of income to its unit holders. Investors are drawn to Pavilion REIT for its potential to provide a steady stream of passive income, with the trust skillfully balancing rental revenue generation with strategic enhancements to property value.