CWP Relative Valuation - Cedar Woods Properties Ltd

Watchlist Manager

Watchlist

Price: 9.12 AUD 0.66% Market Closed

Market Cap: AU$775.9m

Relative Value

The Relative Value of one CWP stock under the Base Case scenario is 19.36 AUD. Compared to the current market price of 9.12 AUD, Cedar Woods Properties Ltd 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.

What is Relative Valuation?

How is Relative Value calculated?

CWP Relative Value

Base Case

Undervaluation 53%

Relative Value

Price

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		Cedar Woods Properties Ltd ASX:CWP	775.9m AUD	1.4	10.7	7.3	7.3
HK		China Resources Land Ltd HKEX:1109	223.1B HKD	0.7	7.2	5.7	5.7
HK		CK Asset Holdings Ltd HKEX:1113	173B HKD	3.6	15.3	21.8	21.8
HK		Henderson Land Development Co Ltd HKEX:12	167.7B HKD	7.3	28	85.4	85.4
HK		China Overseas Land & Investment Ltd HKEX:688	151.9B HKD	0.7	9.7	11.5	11.5
VN	V	Vinhomes JSC VN:VHM	426.3T VND	2.8	10.3	12.6	13.4
HK		Sino Land Co Ltd HKEX:83	116.1B HKD	13.8	28.1	20.9	22
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	89.8B CNY	0.5	25.2	16.9	16.9
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	81.3B CNY	0.3	-84.4	18.9	18.9
IN		Macrotech Developers Ltd NSE:LODHA	970.5B INR	5.9	28.8	19.7	21
CN		Longfor Group Holdings Ltd HKEX:960	69.5B HKD	0.4	7.3	16.6	16.7

				Revenue Growth	P/S to Growth
AU		Cedar Woods Properties Ltd ASX:CWP	Average P/S: 3.4 1.4	11%	0.1
HK		China Resources Land Ltd HKEX:1109	0.7	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.6	15%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	7.3	4%	1.8
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.8	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	13.8	1%	13.8
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.9	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.4	-11%	N/A

				Earnings Growth	PEG
AU		Cedar Woods Properties Ltd ASX:CWP	Average P/E: 17.1 10.7	18%	0.6
HK		China Resources Land Ltd HKEX:1109	7.2	2%	3.6
HK		CK Asset Holdings Ltd HKEX:1113	15.3	1%	15.3
HK		Henderson Land Development Co Ltd HKEX:12	28	21%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	9.7	3%	3.2
VN	V	Vinhomes JSC VN:VHM	10.3	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	28.1	9%	3.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	25.2	13%	1.9
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -84.4	2%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	28.8	24%	1.2
CN		Longfor Group Holdings Ltd HKEX:960	7.3	-15%	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Cedar Woods Properties Ltd ASX:CWP	Average EV/EBITDA: 21.6 7.3	13%	0.6
HK		China Resources Land Ltd HKEX:1109	5.7	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	21.8	17%	1.3
HK		Henderson Land Development Co Ltd HKEX:12	85.4	30%	2.8
HK		China Overseas Land & Investment Ltd HKEX:688	11.5	1%	11.5
VN	V	Vinhomes JSC VN:VHM	12.6	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	20.9	8%	2.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.9	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.9	2%	9.4
IN		Macrotech Developers Ltd NSE:LODHA	19.7	19%	1
CN		Longfor Group Holdings Ltd HKEX:960	16.6	-3%	N/A

				EBIT Growth	EV/EBIT to Growth
AU		Cedar Woods Properties Ltd ASX:CWP	Average EV/EBIT: 21.9 7.3	11%	0.7
HK		China Resources Land Ltd HKEX:1109	5.7	1%	5.7
HK		CK Asset Holdings Ltd HKEX:1113	21.8	20%	1.1
HK		Henderson Land Development Co Ltd HKEX:12	85.4	33%	2.6
HK		China Overseas Land & Investment Ltd HKEX:688	11.5	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	13.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	22	9%	2.4
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.9	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.9	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	21	20%	1
CN		Longfor Group Holdings Ltd HKEX:960	16.7	-7%	N/A

Cedar Woods Properties Ltd
ASX:CWP

Relative Value

Valuation Multiples

Multiples Across Competitors

CWP Competitors Multiples
Cedar Woods Properties Ltd Competitors

See Also

Company

Help

Tools

Stocks

Cedar Woods Properties Ltd ASX:CWP

Relative Value

Valuation Multiples

Multiples Across Competitors

CWP Competitors Multiples Cedar Woods Properties Ltd Competitors

See Also

Company

Help

Tools

Stocks

Cedar Woods Properties Ltd
ASX:CWP

CWP Competitors Multiples
Cedar Woods Properties Ltd Competitors