Cromwell Property Group
ASX:CMW

Watchlist Manager
Cromwell Property Group Logo
Cromwell Property Group
ASX:CMW
Watchlist
Price: 0.35 AUD -4.11% Market Closed
Market Cap: 916.6m 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 0.35 AUD, Cromwell Property Group is Undervalued by 54%.

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 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6
P/S
P/S
Price to Sales
6
vs History
19
vs Industry
30
Median 3Y
5.1
Median 5Y
4.7
Industry
3.7
Forward
4.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-1.8
Median 5Y
5.7
Industry
16.5
Forward
8.7
More Details
11.3
P/OCF
P/OCF
Price to OCF
11.3
vs History
14
vs Industry
33
Median 3Y
9.4
Median 5Y
9.2
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
6.4
Median 5Y
6.5
Industry
13
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
57
vs Industry
57
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
More Details
9.6
EV/S
EV/S
Enterprise Value to Sales
9.6
vs History
61
vs Industry
31
Median 3Y
10.2
Median 5Y
10.1
Industry
6.6
Forward
6.8
More Details
11.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.9
vs History
60
vs Industry
43
Median 3Y
12.5
Median 5Y
12.5
Industry
12
More Details
13
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13
vs History
96
vs Industry
45
Median 3Y
19.4
Median 5Y
20
Industry
15.8
Forward
9.7
More Details
13
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13
vs History
96
vs Industry
48
Median 3Y
19.4
Median 5Y
20
Industry
18.9
Forward
9.7
More Details
18.2
EV/OCF
EV/OCF
Enterprise Value to OCF
18.2
vs History
69
vs Industry
36
Median 3Y
19.2
Median 5Y
19.2
Industry
18.5
More Details
18.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.6
vs History
66
vs Industry
33
Median 3Y
19.3
Median 5Y
19.3
Industry
20
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
80
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
916.6m AUD 6 -3.2 13 13
US
Alexandria Real Estate Equities Inc
NYSE:ARE
11.9B USD 3.7 91.1 11.1 26.7
US
Boston Properties Inc
NYSE:BXP
10.7B USD 3.1 -2 404.1 13.7 25.7
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.1 24.3 25.3 33.5
US
Kilroy Realty Corp
NYSE:KRC
7.4B USD 6.6 37.2 17.4 36.2
US
Vornado Realty Trust
NYSE:VNO
7.2B USD 4 69.4 19.2 52.5
FR
Covivio SA
PAR:COV
5.8B EUR 4.4 84.6 15.9 18.2
US
COPT Defense Properties
NYSE:CDP
6.1B USD 8.2 43.6 39.1 39.1
JP
Japan Real Estate Investment Corp
TSE:8952
832.4B JPY 9.7 22.1 22.5 29.2
AU
Dexus
ASX:DXS
7.5B AUD 8.8 -7.7 32.1 32.1
US
Cousins Properties Inc
NYSE:CUZ
4.7B USD 5.2 88 13.5 40.8
P/E Multiple
Earnings Growth PEG
AU
Cromwell Property Group
ASX:CMW
Average P/E: 57.5
Negative Multiple: -3.2 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
91.1
11%
8.3
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -2 404.1
183%
N/A
JP
Nippon Building Fund Inc
TSE:8951
24.3
-1%
N/A
US
Kilroy Realty Corp
NYSE:KRC
37.2
-15%
N/A
US
Vornado Realty Trust
NYSE:VNO
69.4
138%
0.5
FR
Covivio SA
PAR:COV
84.6
98%
0.9
US
COPT Defense Properties
NYSE:CDP
43.6
5%
8.7
JP
Japan Real Estate Investment Corp
TSE:8952
22.1
-2%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -7.7 N/A N/A
US
Cousins Properties Inc
NYSE:CUZ
88
37%
2.4

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 258,800+ 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.