COF Relative Valuation - Centuria Office REIT

Watchlist Manager

Watchlist

Price: 0.935 AUD 0.54% Market Closed

Market Cap: AU$558.5m

	Centuria Office REIT ASX:COF	AU
	Megasoft Ltd NSE:MEGASOFT	IN
N	NBI Industrial Finance Company Ltd NSE:NBIFIN	IN
	Lida Holdings Ltd TWSE:4552	CN

Multiples-Based Value

The Multiples-Based Value of one COF stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.935 AUD, Centuria Office REIT is hidden .

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

COF Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU	Centuria Office REIT ASX:COF	558.5m AUD	3.6	8.9	16.2	16.2
US	Boston Properties Inc NYSE:BXP	8.2B USD	2.4	29.7	12.3	23.4
JP	Nippon Building Fund Inc TSE:8951	1.2T JPY	11.8	27.5	27.7	37
US	Alexandria Real Estate Equities Inc NYSE:ARE	7.4B USD	2.4	-5.1	9.3	28.7
US	COPT Defense Properties NYSE:CDP	7B USD	9.2	46.1	41.2	41.2
FR	Covivio SA PAR:COV	6B EUR	6.7	8.1	16.1	19.1
JP	Japan Real Estate Investment Corp TSE:8952	854.4B JPY	10.2	23.3	23.8	31.1
US	Vornado Realty Trust NYSE:VNO	4.8B USD	2.7	5.8	15.1	42.9
SG	Keppel REIT SGX:K71U	4.4B	0	0	0	0
AU	Dexus ASX:DXS	6.3B AUD	7.2	12.3	34.2	34.2
JP	Kenedix Office Investment Corp TSE:8972	663.2B JPY	8.4	19.6	21.9	27.6

			Revenue Growth	P/S to Growth
AU	Centuria Office REIT ASX:COF	Average P/S: 6.4 3.6	0%	N/A
US	Boston Properties Inc NYSE:BXP	2.4	2%	1.2
JP	Nippon Building Fund Inc TSE:8951	11.8	3%	3.9
US	Alexandria Real Estate Equities Inc NYSE:ARE	2.4	-3%	N/A
US	COPT Defense Properties NYSE:CDP	9.2	4%	2.3
FR	Covivio SA PAR:COV	6.7	0%	N/A
JP	Japan Real Estate Investment Corp TSE:8952	10.2	-2%	N/A
US	Vornado Realty Trust NYSE:VNO	2.7	4%	0.7
SG	Keppel REIT SGX:K71U	Not Available	8%	N/A
AU	Dexus ASX:DXS	7.2	1%	7.2
JP	Kenedix Office Investment Corp TSE:8972	8.4	-1%	N/A

			Earnings Growth	PEG
AU	Centuria Office REIT ASX:COF	Average P/E: 20.1 8.9	N/A	N/A
US	Boston Properties Inc NYSE:BXP	29.7	13%	2.3
JP	Nippon Building Fund Inc TSE:8951	27.5	7%	3.9
US	Alexandria Real Estate Equities Inc NYSE:ARE	Negative Multiple: -5.1	N/A	N/A
US	COPT Defense Properties NYSE:CDP	46.1	3%	15.4
FR	Covivio SA PAR:COV	8.1	-7%	N/A
JP	Japan Real Estate Investment Corp TSE:8952	23.3	0%	N/A
US	Vornado Realty Trust NYSE:VNO	5.8	-53%	N/A
SG	Keppel REIT SGX:K71U	Not Available	-21%	N/A
AU	Dexus ASX:DXS	12.3	64%	0.2
JP	Kenedix Office Investment Corp TSE:8972	19.6	2%	9.8

			EBITDA Growth	EV/EBITDA to Growth
AU	Centuria Office REIT ASX:COF	Average EV/EBITDA: 21.8 16.2	10%	1.6
US	Boston Properties Inc NYSE:BXP	12.3	3%	4.1
JP	Nippon Building Fund Inc TSE:8951	27.7	3%	9.2
US	Alexandria Real Estate Equities Inc NYSE:ARE	9.3	-4%	N/A
US	COPT Defense Properties NYSE:CDP	41.2	26%	1.6
FR	Covivio SA PAR:COV	16.1	-8%	N/A
JP	Japan Real Estate Investment Corp TSE:8952	23.8	-1%	N/A
US	Vornado Realty Trust NYSE:VNO	15.1	5%	3
SG	Keppel REIT SGX:K71U	Not Available	22%	N/A
AU	Dexus ASX:DXS	34.2	31%	1.1
JP	Kenedix Office Investment Corp TSE:8972	21.9	3%	7.3

			EBIT Growth	EV/EBIT to Growth
AU	Centuria Office REIT ASX:COF	Average EV/EBIT: 30.1 16.2	8%	2
US	Boston Properties Inc NYSE:BXP	23.4	4%	5.8
JP	Nippon Building Fund Inc TSE:8951	37	N/A	N/A
US	Alexandria Real Estate Equities Inc NYSE:ARE	28.7	-12%	N/A
US	COPT Defense Properties NYSE:CDP	41.2	5%	8.2
FR	Covivio SA PAR:COV	19.1	-2%	N/A
JP	Japan Real Estate Investment Corp TSE:8952	31.1	N/A	N/A
US	Vornado Realty Trust NYSE:VNO	42.9	13%	3.3
SG	Keppel REIT SGX:K71U	Not Available	13%	N/A
AU	Dexus ASX:DXS	34.2	31%	1.1
JP	Kenedix Office Investment Corp TSE:8972	27.6	N/A	N/A

Centuria Office REIT
ASX:COF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

COF Competitors Multiples
Centuria Office REIT Competitors

See Also

Company

Help

Tools

Stocks

Centuria Office REIT ASX:COF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

COF Competitors Multiples Centuria Office REIT Competitors

See Also

Company

Help

Tools

Stocks

Centuria Office REIT
ASX:COF

COF Competitors Multiples
Centuria Office REIT Competitors