GDI Property Group Ltd
ASX:GDI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (18.4), the stock would be worth AU$0.71 (19% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.5 | AU$0.6 |
0%
|
| 3-Year Average | 18.4 | AU$0.71 |
+19%
|
| 5-Year Average | 20.6 | AU$0.79 |
+33%
|
| Industry Average | 20.5 | AU$0.79 |
+32%
|
| Country Average | 16.5 | AU$0.63 |
+7%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$700.8m
|
/ |
Jan 2026
AU$45.5m
|
= |
|
|
AU$700.8m
|
/ |
Jun 2026
AU$61.6m
|
= |
|
|
AU$700.8m
|
/ |
Jun 2027
AU$63.2m
|
= |
|
|
AU$700.8m
|
/ |
Jun 2028
AU$65.3m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
GDI Property Group Ltd
ASX:GDI
|
321.2m AUD | 15.5 | 9 | |
| US |
|
Boston Properties Inc
NYSE:BXP
|
9B USD | 12.8 | 33 | |
| US |
|
Alexandria Real Estate Equities Inc
NYSE:ARE
|
7.9B USD | 9.6 | -5.6 | |
| FR |
|
Covivio SA
PAR:COV
|
6.3B EUR | 15.3 | 8.5 | |
| JP |
|
Nippon Building Fund Inc
TSE:8951
|
1.2T JPY | 27.3 | 26.9 | |
| US |
|
COPT Defense Properties
NYSE:CDP
|
7.1B USD | 42 | 47.4 | |
| US |
|
Vornado Realty Trust
NYSE:VNO
|
5.5B USD | 16.1 | 6.7 | |
| JP |
|
Japan Real Estate Investment Corp
TSE:8952
|
858.7B JPY | 24.3 | 23.4 | |
| AU |
|
Dexus
ASX:DXS
|
6.6B AUD | 35.3 | 12.9 | |
| SG |
|
Keppel REIT
SGX:K71U
|
4.4B | 0 | 0 | |
| JP |
|
Kenedix Office Investment Corp
TSE:8972
|
670.9B JPY | 22.1 | 19.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
GDI Property Group Ltd
Glance View
GDI Property Group Ltd. operates as a property fund manager. The company is headquartered in Sydney, New South Wales. The company went IPO on 2013-12-17. The firm is engaged in ownership, management, development, refurbishment, leasing and syndication of predominantly office property. The firm operates through two segments: property (Property) and funds management (Funds Business). The firm through its Property segment owns central business district (CBD) office properties. The company manages property investments in Sydney, Brisbane, Perth, South East Queensland and North Queensland. The Funds Business, through the Company’s subsidiaries, manages seven unlisted, unregistered managed investment schemes with total Assets Under Management (AUM) of approximately $520.2 million. The firm has an investor base of approximately 1,500 high net worth investors.
