Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	4.8	18.1	0.9
Kite Realty Group Trust	3.5	362.5	1.5
Mediana / Kite Realty Group Trust	1.4	0.0	0.6

---

Pozostałe spółki z branży REIT - Retail

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Champion Real Estate Investment Trust	2778.HK	1,705	-0.2	-6.4	0.3	HKSE
Kimco Realty Corporation	KIM	14,528	4.8	26.2	1.4	New York Stock Exchange
Primaris Real Estate Investment Trust	PMZ-UN.TO	1,154	-1.4	24.1	0.7	Toronto Stock Exchange
Unibail-Rodamco-Westfield SE	URW.AX	13,372	-6.6	-10.9	0.6	Australian Securities Exchange
Lippo Malls Indonesia Retail Trust	D5IU.SI	84	-8.2	-2.4	0.2	Stock Exchange of Singapore
Acadia Realty Trust	AKR	2,431	10.8	115.6	1.0	New York Stock Exchange
Fortune Real Estate Investment Trust	0778.HK	1,276	0.9	-19.2	0.4	HKSE
Capital & Regional Plc	CAL.L	197	-1.8	67.1	0.7	London Stock Exchange
Federal Realty Investment Trust	FRT	8,197	4.5	26.8	2.5	New York Stock Exchange
Alpine Income Property Trust, Inc.	PINE	209	-3.8	186.1	0.9	New York Stock Exchange
Tanger Inc.	0LD4.L	3,537	7.0	35.4	5.3	London Stock Exchange
Brixmor Property Group Inc.	BRX	7,924	3.1	24.8	2.7	New York Stock Exchange
Starhill Global Real Estate Investment Trust	P40U.SI	924	1.8	18.5	0.7	Stock Exchange of Singapore
Saul Centers, Inc.	BFS	850	-4.0	18.1	2.6	New York Stock Exchange
Seritage Growth Properties	SRG	173	-6.5	-1.1	0.5	New York Stock Exchange
Mercialys	MERY.PA	1,162	9.1	18.8	1.6	Paris
AEON REIT Investment Corporation	3292.T	1,804	4.0	19.8	1.1	Tokyo
Frasers Centrepoint Trust	J69U.SI	3,453	10.1	19.1	1.0	Stock Exchange of Singapore
Saul Centers, Inc.	BFS-PD	831	-4.0	18.1	2.6	New York Stock Exchange
Regency Centers Corporation	REGCO	4,097	6.8	31.5	1.9	NASDAQ Global Select
Eurocommercial Properties N.V.	ECMPA.AS	1,691	-0.4	7.9	0.7	Amsterdam
Investore Property Limited	IPL.NZ	270	1.1	11.5	0.7	NZSE
Choice Properties Real Estate Investment Trust	CHP-UN.TO	3,541	-1.6	19.5	2.3	Toronto Stock Exchange
Saul Centers, Inc.	BFS-PE	527	-4.0	18.1	2.6	New York Stock Exchange
Federal Realty Investment Trust	FRT-PC	8,336	4.5	26.8	2.5	New York Stock Exchange
Kimco Realty Corporation	KIM-PN	39,848	23.7	71.5	3.7	New York Stock Exchange
Unibail-Rodamco-Westfield SE	URW.PA	13,753	-6.1	76.2	0.6	Paris
Patrimoine et Commerce SA	PAT.PA	454	-0.6	9.2	0.8	Paris
Dexus Convenience Retail REIT	DXC.AX	268	3.0	25.0	1.9	Australian Securities Exchange
Regency Centers Corporation	0KUT.L	12,492	7.8	31.2	1.9	London Stock Exchange
IGB Real Estate Investment Trust	5227.KL	2,256	13.5	16.3	2.3	Kuala Lumpur
Region Group	RGN.AX	1,706	0.0	19.6	0.9	Australian Securities Exchange
Vastned Belgium	VASTB.BR	722	37.5	15.2	0.7	Brussels
Carmila S.A.	CARM.PA	2,838	-0.5	7.6	0.7	Paris
Retail Opportunity Investments Corp.	ROIC	2,255	3.1	38.0	1.7	NASDAQ Global Select
Swicorp Wabel Reit Fund	4345.SR	147	7.1	50.4	0.7	Saudi
Carindale Property Trust	CDP.AX	267	10.1	13.2	0.7	Australian Securities Exchange
Vicinity Centres	VCX.AX	7,525	8.0	13.9	1.0	Australian Securities Exchange
Charter Hall Retail REIT	CQR.AX	1,450	64.8	13.2	0.8	Australian Securities Exchange
Whitestone REIT	WSR	648	0.1	20.6	1.5	New York Stock Exchange
Ascencio SA	ASCE.BR	381	0.8	16.7	0.7	Brussels
Hammerson plc	HMSO.L	1,872	24.2	-2.7	0.8	London Stock Exchange
Wereldhave N.V.	WHA.AS	940	-0.6	5.3	0.7	Amsterdam
Klépierre	LI.PA	11,177	1.7	8.4	1.1	Paris
Getty Realty Corp.	GTY	1,524	3.6	21.9	1.6	New York Stock Exchange
NETSTREIT Corp.	NTST	1,423	4.6	-125.9	1.1	New York Stock Exchange
Agree Realty Corporation	ADC	7,887	9.1	40.9	1.4	New York Stock Exchange
Agree Realty Corporation	ADC-PA	1,881	9.1	40.9	1.4	New York Stock Exchange
RioCan Real Estate Investment Trust	REI-UN.TO	3,819	-4.2	20.2	0.7	Toronto Stock Exchange
Mapletree Pan Asia Commercial Trust	N2IU.SI	5,147	0.8	11.2	0.7	Stock Exchange of Singapore
SPH REIT	SK6U.SI	2,162	16.5	18.0	1.0	Stock Exchange of Singapore
Realty Income Corporation	O	51,718	5.7	52.1	1.3	New York Stock Exchange
The Macerich Company	MAC	4,113	-1.6	-35.0	1.5	New York Stock Exchange
Fibra Shop	FSHOP13.MX	301	-1.8	2.9	0.4	Mexico
Qrf Comm. VA	QRF.BR	97	-1.2	7.6	0.7	Brussels
Retail Estates N.V.	RET.BR	1,107	0.2	11.7	0.8	Brussels
Phillips Edison & Company, Inc.	PECO	4,333	4.5	60.6	1.9	NASDAQ Global Select
InvenTrust Properties Corp.	IVT	2,102	12.7	119.6	1.2	New York Stock Exchange
NewRiver REIT plc	NRR.L	459	-2.8	16.3	0.5	London Stock Exchange
Kimco Realty Corporation	KIM-PM	14,549	4.8	26.2	1.4	New York Stock Exchange
CT Real Estate Investment Trust	CRT-UN.TO	2,729	4.3	14.5	2.0	Toronto Stock Exchange
Japan Metropolitan Fund Investment Corporation	8953.T	5,196	4.1	21.5	1.2	Tokyo
Kimco Realty Corporation	KIM-PL	14,587	4.8	26.2	1.4	New York Stock Exchange
Cedar Realty Trust, Inc.	CDR-PB	230	10.1	40.5	6.6	New York Stock Exchange
CapitaLand Integrated Commercial Trust	C38U.SI	12,689	5.7	15.9	1.0	Stock Exchange of Singapore
National Retail Properties, Inc.	NNN	8,126	4.3	20.2	1.9	New York Stock Exchange
Regency Centers Corporation	REGCP	4,293	6.8	31.5	1.9	NASDAQ Global Select
Link Real Estate Investment Trust	0823.HK	13,899	5.9	-12.3	0.7	HKSE
Simon Property Group, Inc.	SPG	52,886	6.3	25.7	20.3	New York Stock Exchange
SITE Centers Corp.	SITC	604	0.5	1.1	1.2	New York Stock Exchange
CapitaLand Malaysia Trust	5180.KL	454	-0.6	9.9	0.7	Kuala Lumpur
HomeCo Daily Needs REIT	HDN.AX	1,699	-32.8	12.3	0.9	Australian Securities Exchange
Nomura Real Estate Master Fund, Inc.	3462.T	4,775	4.1	20.9	1.2	Tokyo
SITE Centers Corp.	SITC-PA	373	0.5	1.1	1.2	New York Stock Exchange
Cedar Realty Trust, Inc.	CDR-PC	206	-6.9	0.7	0.0	New York Stock Exchange
Plaza Retail REIT	PLZ-UN.TO	317	-4.7	17.3	0.8	Toronto Stock Exchange
Kite Realty Group Trust	KRG	4,957	3.5	362.5	1.5	New York Stock Exchange
Sunway Real Estate Investment Trust	5176.KL	1,724	11.0	19.6	1.1	Kuala Lumpur
CapitaLand China Trust	AU8U.SI	1,013	-2.0	83.9	0.7	Stock Exchange of Singapore
First Capital Real Estate Investment Trust	FCR-UN.TO	2,829	-0.1	18.0	1.0	Toronto Stock Exchange
Sasseur Real Estate Investment Trust	CRPU.SI	633	0.0	16.6	0.8	Stock Exchange of Singapore
Seritage Growth Properties	SRG-PA	172	-6.5	-1.1	0.5	New York Stock Exchange
Slate Grocery REIT	SGR-UN.TO	617	-5.3	15.0	0.9	Toronto Stock Exchange
Simon Property Group, Inc.	SPG-PJ	52,312	6.3	25.7	20.3	New York Stock Exchange
Ally Leasehold Real Estate Investment Trust	ALLY.BK	120	-0.6	6.9	0.5	Thailand
Tanger Inc.	SKT	3,624	2.5	37.2	5.4	New York Stock Exchange
Escon Japan REIT Investment Corporation	2971.T	304	4.1	14.7	1.1	Tokyo
Four Corners Property Trust, Inc.	FCPT	2,677	7.2	25.9	1.9	New York Stock Exchange
Scentre Group	SCG.AX	12,655	1.5	18.3	1.1	Australian Securities Exchange
Alexander's, Inc.	ALX	1,202	3.5	30.4	7.4	New York Stock Exchange
Regency Centers Corporation	REG	12,584	6.8	31.5	1.9	NASDAQ Global Select
SmartCentres Real Estate Investment Trust	SRU-UN.TO	2,723	-2.9	17.8	0.8	Toronto Stock Exchange
Frey SA	FREY.PA	1,074	0.0	23.0	0.9	Paris
Vastned Retail N.V.	VASTN.AS	429	0.0	-17.1	0.6	Amsterdam
Wereldhave Belgium	WEHB.BR	586	4.1	6.6	0.7	Brussels
Supermarket Income REIT plc	SUPR.L	1,359	7.9	14.5	0.9	London Stock Exchange
Lotus's Retail Growth Freehold and Leasehold Property Fund	LPF.BK	795	11.5	12.5	0.9	Thailand
LOTTE REIT Co., Ltd.	330590.KS	807	-1.5	50.4	1.0	KSE
United Hampshire US Real Estate Investment Trust	ODBU.SI	272	-0.8	8.9	0.6	Stock Exchange of Singapore
Pavilion Real Estate Investment Trust	5212.KL	1,569	6.0	14.8	1.3	Kuala Lumpur
Shaftesbury Capital PLC	SHC.L	3,984	8.9	11.7	0.8	London Stock Exchange
Selectirente	SELER.PA	414	6.1	11.9	0.9	Paris
CBL & Associates Properties, Inc.	CBL	816	-4.3	11.8	2.7	New York Stock Exchange