C

Custodian Property Income REIT plc
F:IT3

Watchlist Manager
Custodian Property Income REIT plc
F:IT3
Watchlist
Price: 0.935 EUR Market Closed
Market Cap: 412.2m EUR

Relative Value

The Relative Value of one IT3 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.935 EUR, Custodian Property Income REIT plc is hidden .

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.

IT3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
28
Median 3Y
7.5
Median 5Y
7.8
Industry
3.8
Forward
9.2
vs History
25
vs Industry
25
Median 3Y
6.3
Median 5Y
3.6
Industry
16.3
Forward
13.1
vs History
52
vs Industry
26
Median 3Y
14.5
Median 5Y
14.3
Industry
11.1
vs History
37
vs Industry
2
Median 3Y
39.3
Median 5Y
17.1
Industry
12.8
vs History
29
vs Industry
47
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
vs History
43
vs Industry
32
Median 3Y
10.9
Median 5Y
11
Industry
6.8
Forward
13.2
vs History
45
vs Industry
44
Median 3Y
13
Median 5Y
13.2
Industry
12.5
vs History
41
vs Industry
44
Median 3Y
15.1
Median 5Y
15.4
Industry
15.8
vs History
41
vs Industry
47
Median 3Y
15.2
Median 5Y
15.5
Industry
19.1
Forward
12.4
vs History
54
vs Industry
33
Median 3Y
20.9
Median 5Y
20.8
Industry
18.4
vs History
50
vs Industry
15
Median 3Y
41
Median 5Y
35.3
Industry
20.5
vs History
20
vs Industry
41
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8

Multiples Across Competitors

IT3 Competitors Multiples
Custodian Property Income REIT plc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Custodian Property Income REIT plc
F:IT3
433.6m EUR 7.7 7.4 15.6 15.7
ZA
Growthpoint Properties Ltd
JSE:GRT
58.1B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
38.1B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.2B USD 8.4 38.8 16.5 26.2
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.7 43.6 38.4 48.3
AU
Stockland Corporation Ltd
ASX:SGP
14B AUD 4.5 17 23.2 23.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.8B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.9B EUR 13.3 10.8 26.7 27.1
AU
Charter Hall Group
ASX:CHC
11.6B AUD 16.9 51.4 25.8 25.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
C
Custodian Property Income REIT plc
F:IT3
Average EV/EBITDA: 24.4
15.6
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.5
8%
2.1
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.4
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.2
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.7
10%
2.7
AU
Charter Hall Group
ASX:CHC
25.8
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
C
Custodian Property Income REIT plc
F:IT3
Average EV/EBIT: 27.7
15.7
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.2
11%
2.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
48.3
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.2
18%
1.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
27.1
20%
1.4
AU
Charter Hall Group
ASX:CHC
25.8
20%
1.3