Cromwell Property Group
ASX:CMW

Watchlist Manager
Cromwell Property Group Logo
Cromwell Property Group
ASX:CMW
Watchlist
Price: 0.355 AUD
Market Cap: 929.7m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CMW stock under the Base Case scenario is 0.76 AUD. Compared to the current market price of 0.355 AUD, Cromwell Property Group is Undervalued by 53%.

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.

CMW Relative Value
Base Case
0.76 AUD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.1
P/S
P/S
Price to Sales
6.1
vs History
17
vs Industry
30
Median 3Y
5.3
Median 5Y
4.7
Industry
3.7
Forward
4.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-1.9
Median 5Y
5.7
Industry
16.5
Forward
8.8
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
14
vs Industry
33
Median 3Y
9.4
Median 5Y
9.3
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
6
Median 5Y
6.5
Industry
13
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
52
vs Industry
57
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
More Details
9.7
EV/S
EV/S
Enterprise Value to Sales
9.7
vs History
60
vs Industry
31
Median 3Y
10.2
Median 5Y
10.1
Industry
6.6
Forward
6.8
More Details
12
EV/GP
EV/GP
Enterprise Value to Gross Profit
12
vs History
60
vs Industry
43
Median 3Y
12.5
Median 5Y
12.5
Industry
12.1
More Details
13.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.1
vs History
96
vs Industry
45
Median 3Y
19.4
Median 5Y
20
Industry
15.9
Forward
9.8
More Details
13.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.1
vs History
96
vs Industry
48
Median 3Y
19.4
Median 5Y
20
Industry
19.1
Forward
9.8
More Details
18.4
EV/OCF
EV/OCF
Enterprise Value to OCF
18.4
vs History
66
vs Industry
36
Median 3Y
19.2
Median 5Y
19.2
Industry
18.5
More Details
18.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.7
vs History
65
vs Industry
33
Median 3Y
19.3
Median 5Y
19.3
Industry
20.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
77
vs Industry
50
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

CMW Competitors Multiples
Cromwell Property Group Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cromwell Property Group
ASX:CMW
929.7m AUD 6.1 -3.2 13.1 13.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
12.4B USD 3.8 94.3 11.3 27.2
US
Boston Properties Inc
NYSE:BXP
11.5B USD 3.4 -2 600.2 14.2 26.5
US
Kilroy Realty Corp
NYSE:KRC
8.2B USD 7.2 41.1 18.5 38.6
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 24.6 25.5 33.8
US
Vornado Realty Trust
NYSE:VNO
7.8B USD 4.3 75.1 20 54.6
FR
Covivio SA
PAR:COV
5.7B EUR 4.4 83.1 15.8 18.1
US
COPT Defense Properties
NYSE:CDP
6.4B USD 8.5 45.4 40.3 40.3
JP
Japan Real Estate Investment Corp
TSE:8952
856.6B JPY 10 22.7 23 29.8
US
Cousins Properties Inc
NYSE:CUZ
5.1B USD 5.7 95.2 14.2 42.8
AU
Dexus
ASX:DXS
7.5B AUD 8.7 -7.6 31.9 31.9
P/E Multiple
Earnings Growth PEG
AU
Cromwell Property Group
ASX:CMW
Average P/E: 60.2
Negative Multiple: -3.2 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
94.3
11%
8.6
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -2 600.2
183%
N/A
US
Kilroy Realty Corp
NYSE:KRC
41.1
-15%
N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
-1%
N/A
US
Vornado Realty Trust
NYSE:VNO
75.1
138%
0.5
FR
Covivio SA
PAR:COV
83.1
98%
0.8
US
COPT Defense Properties
NYSE:CDP
45.4
5%
9.1
JP
Japan Real Estate Investment Corp
TSE:8952
22.7
-1%
N/A
US
Cousins Properties Inc
NYSE:CUZ
95.2
37%
2.6
AU
Dexus
ASX:DXS
Negative Multiple: -7.6 N/A N/A

See Also

Summary
CMW intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMW stock valuation using valuation multiples.
Wall Street Estimates
CMW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.