C

Corporate Office Properties Trust
F:WX7

Watchlist Manager
Corporate Office Properties Trust
F:WX7
Watchlist
Price: 24 EUR 1.69%
Market Cap: 2.7B EUR

Relative Value

The Relative Value of one WX7 stock under the Base Case scenario is 49.28 EUR. Compared to the current market price of 24 EUR, Corporate Office Properties Trust is Undervalued by 51%.

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.

WX7 Relative Value
Base Case
49.28 EUR
Undervaluation 51%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
44
Median 3Y
4
Median 5Y
4.1
Industry
3.8
Forward
4.1
vs History
36
vs Industry
23
Median 3Y
16.7
Median 5Y
21.4
Industry
17
Forward
21.2
vs History
74
vs Industry
42
Median 3Y
10.3
Median 5Y
10.7
Industry
11.2
vs History
22
vs Industry
15
Median 3Y
8.6
Median 5Y
-10.5
Industry
13.4
vs History
11
vs Industry
15
Median 3Y
1.8
Median 5Y
1.8
Industry
0.9
vs History
46
vs Industry
43
Median 3Y
7.1
Median 5Y
7.4
Industry
6.7
Forward
7.2
vs History
71
vs Industry
41
Median 3Y
13.2
Median 5Y
13.9
Industry
12.4
vs History
68
vs Industry
17
Median 3Y
26.5
Median 5Y
26.8
Industry
16.2
Forward
13.8
vs History
82
vs Industry
26
Median 3Y
26.5
Median 5Y
27.9
Industry
19.5
Forward
24
vs History
88
vs Industry
41
Median 3Y
17.8
Median 5Y
18.7
Industry
18.7
vs History
12
vs Industry
9
Median 3Y
-39.2
Median 5Y
-39.2
Industry
20.5
vs History
11
vs Industry
14
Median 3Y
1.3
Median 5Y
1.3
Industry
0.8

Multiples Across Competitors

WX7 Competitors Multiples
Corporate Office Properties Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Corporate Office Properties Trust
F:WX7
2.7B EUR 4.2 22 25 25
US
Alexandria Real Estate Equities Inc
NYSE:ARE
12.8B USD 4 -594.5 11.8 30.3
US
Boston Properties Inc
NYSE:BXP
10.4B USD 3 2 101.9 13.6 25.3
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 11.8 25.8 26.4 34.9
FR
Covivio SA
PAR:COV
6.5B EUR 4.8 15.6 14.9 17.6
US
Vornado Realty Trust
NYSE:VNO
7.3B USD 4 8.9 17.6 49.2
US
COPT Defense Properties
NYSE:CDP
6.3B USD 8.3 43.5 38.9 38.9
JP
Japan Real Estate Investment Corp
TSE:8952
906.4B JPY 10.6 24 23.9 31
AU
Dexus
ASX:DXS
8.1B AUD 9.4 -8.3 33.5 33.5
US
Cousins Properties Inc
NYSE:CUZ
4.7B USD 5.1 78.7 13.1 37.7
US
Kilroy Realty Corp
NYSE:KRC
4.6B USD 4 21 12.9 26.5