C

Centuria Industrial Reit
ASX:CIP

Watchlist Manager
Centuria Industrial Reit
ASX:CIP
Watchlist
Price: 3.14 AUD Market Closed
Market Cap: 2B AUD

Relative Value

The Relative Value of one CIP stock under the Base Case scenario is 5.29 AUD. Compared to the current market price of 3.14 AUD, Centuria Industrial Reit is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CIP Relative Value
Base Case
5.29 AUD
Undervaluation 41%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
22
Median 3Y
9
Median 5Y
9.2
Industry
3.7
Forward
8.9
vs History
19
vs Industry
28
Median 3Y
5.5
Median 5Y
10.4
Industry
16.4
Forward
17.7
vs History
47
vs Industry
18
Median 3Y
19.5
Median 5Y
19.5
Industry
11.1
vs History
19
vs Industry
24
Median 3Y
10.7
Median 5Y
9.9
Industry
13.1
vs History
53
vs Industry
50
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
vs History
88
vs Industry
22
Median 3Y
14.8
Median 5Y
15
Industry
6.6
Forward
13.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.1
vs History
76
vs Industry
27
Median 3Y
23.1
Median 5Y
23.2
Industry
15.8
Forward
17.3
vs History
76
vs Industry
34
Median 3Y
23.1
Median 5Y
23.2
Industry
19
Forward
17.3
vs History
52
vs Industry
19
Median 3Y
31.7
Median 5Y
29.9
Industry
18.6
vs History
52
vs Industry
22
Median 3Y
31.7
Median 5Y
29.9
Industry
20.2
vs History
84
vs Industry
45
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7

Multiples Across Competitors

CIP Competitors Multiples
Centuria Industrial Reit Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Centuria Industrial Reit
ASX:CIP
2B AUD 8.6 20.2 20.5 20.5
US
Prologis Inc
NYSE:PLD
101.5B USD 12.1 27.2 22.8 41
AU
Goodman Group
ASX:GMG
66B AUD 29.3 71.6 153.4 153.4
SG
ESR-REIT
OTC:CGIUF
12.9B USD 44.8 -112.1 82.9 82.9
UK
SEGRO PLC
LSE:SGRO
9.6B GBP 14.1 16 29.7 30.5
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.4B 0 0 0 0
US
Lineage Inc
NASDAQ:LINE
10.4B USD 2 -16.7 14.2 57.4
US
Eastgroup Properties Inc
NYSE:EGP
9.1B USD 13.7 39.7 22.7 39.6
US
Rexford Industrial Realty Inc
NYSE:REXR
8.8B USD 9 32.2 17.2 30.6
US
STAG Industrial Inc
NYSE:STAG
6.9B USD 8.8 28.3 17.3 35.7
US
First Industrial Realty Trust Inc
NYSE:FR
6.6B USD 9.6 24.7 20.3 31.8
P/E Multiple
Earnings Growth PEG
AU
C
Centuria Industrial Reit
ASX:CIP
Average P/E: 32.5
20.2
35%
0.6
US
Prologis Inc
NYSE:PLD
27.2
-5%
N/A
AU
Goodman Group
ASX:GMG
71.6
N/A N/A
SG
ESR-REIT
OTC:CGIUF
Negative Multiple: -112.1 N/A N/A
UK
SEGRO PLC
LSE:SGRO
16
-2%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
-1%
N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -16.7 N/A N/A
US
Eastgroup Properties Inc
NYSE:EGP
39.7
9%
4.4
US
Rexford Industrial Realty Inc
NYSE:REXR
32.2
17%
1.9
US
STAG Industrial Inc
NYSE:STAG
28.3
15%
1.9
US
First Industrial Realty Trust Inc
NYSE:FR
24.7
-3%
N/A