Warehouses de Pauw NV
F:WPHB

Watchlist Manager
Warehouses de Pauw NV Logo
Warehouses de Pauw NV
F:WPHB
Watchlist
Price: 22.24 EUR 0.72% Market Closed
Market Cap: 5B EUR

Relative Value

The Relative Value of one WPHB stock under the Base Case scenario is hidden EUR. Compared to the current market price of 22.24 EUR, Warehouses de Pauw NV 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.

WPHB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
12
Median 3Y
9.4
Median 5Y
10.6
Industry
3.8
Forward
11.6
vs History
41
vs Industry
40
Median 3Y
12.2
Median 5Y
9.7
Industry
16.3
Forward
14
vs History
80
vs Industry
28
Median 3Y
16.4
Median 5Y
18.3
Industry
11.2
vs History
74
vs Industry
39
Median 3Y
12
Median 5Y
14.1
Industry
12.8
vs History
73
vs Industry
34
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9
vs History
88
vs Industry
9
Median 3Y
13.7
Median 5Y
15.4
Industry
6.8
Forward
18
vs History
88
vs Industry
19
Median 3Y
16
Median 5Y
18.1
Industry
12.5
vs History
88
vs Industry
24
Median 3Y
16.5
Median 5Y
17.8
Industry
15.9
Forward
19.1
vs History
88
vs Industry
31
Median 3Y
17.1
Median 5Y
18.2
Industry
19.2
Forward
19
vs History
82
vs Industry
29
Median 3Y
23.2
Median 5Y
25.8
Industry
18.5
vs History
84
vs Industry
26
Median 3Y
24.4
Median 5Y
27.9
Industry
20.7
vs History
76
vs Industry
25
Median 3Y
1.1
Median 5Y
1.1
Industry
0.8

Multiples Across Competitors

WPHB Competitors Multiples
Warehouses de Pauw NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Warehouses de Pauw NV
F:WPHB
5.4B EUR 7.4 10.1 13.7 14
US
Prologis Inc
NYSE:PLD
118.8B USD 13.7 37.1 25.1 44
AU
Goodman Group
ASX:GMG
58.1B AUD 25.2 34.9 81.2 81.2
UK
SEGRO PLC
LSE:SGRO
10B GBP 14.3 16.1 19.6 19.9
SG
Ascendas Real Estate Investment Trust
SGX:A17U
13.1B 0 0 0 0
SG
ESR-REIT
OTC:CGIUF
12.8B USD 39.7 -148.4 69.4 69.4
US
Eastgroup Properties Inc
NYSE:EGP
9.9B USD 14 39.7 23 40.3
US
Rexford Industrial Realty Inc
NYSE:REXR
9.3B USD 9.4 28.3 17.8 32.3
US
Lineage Inc
NASDAQ:LINE
7.9B USD 1.5 -57.9 13.2 63.9
US
First Industrial Realty Trust Inc
NYSE:FR
7.8B USD 10.8 32.9 20.8 33.7
US
STAG Industrial Inc
NYSE:STAG
7.1B USD 8.6 29.4 16.8 33.2
P/E Multiple
Earnings Growth PEG
BE
Warehouses de Pauw NV
F:WPHB
Average P/E: 28.6
10.1
2%
5.1
US
Prologis Inc
NYSE:PLD
37.1
-5%
N/A
AU
Goodman Group
ASX:GMG
34.9
26%
1.3
UK
SEGRO PLC
LSE:SGRO
16.1
-2%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
1%
N/A
SG
ESR-REIT
OTC:CGIUF
Negative Multiple: -148.4 N/A N/A
US
Eastgroup Properties Inc
NYSE:EGP
39.7
9%
4.4
US
Rexford Industrial Realty Inc
NYSE:REXR
28.3
0%
N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -57.9 N/A N/A
US
First Industrial Realty Trust Inc
NYSE:FR
32.9
-3%
N/A
US
STAG Industrial Inc
NYSE:STAG
29.4
5%
5.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Warehouses de Pauw NV
F:WPHB
Average EV/EBITDA: 30.1
13.7
11%
1.2
US
Prologis Inc
NYSE:PLD
25.1
11%
2.3
AU
Goodman Group
ASX:GMG
81.2
69%
1.2
UK
SEGRO PLC
LSE:SGRO
19.6
0%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
4%
N/A
SG
ESR-REIT
OTC:CGIUF
69.4
12%
5.8
US
Eastgroup Properties Inc
NYSE:EGP
23
11%
2.1
US
Rexford Industrial Realty Inc
NYSE:REXR
17.8
7%
2.5
US
Lineage Inc
NASDAQ:LINE
13.2
4%
3.3
US
First Industrial Realty Trust Inc
NYSE:FR
20.8
11%
1.9
US
STAG Industrial Inc
NYSE:STAG
16.8
10%
1.7