A

AEW UK REIT PLC
LSE:AEWU

Watchlist Manager
AEW UK REIT PLC
LSE:AEWU
Watchlist
Price: 106 GBX -0.56% Market Closed
Market Cap: 168.1m GBX

Relative Value

The Relative Value of one AEWU stock under the Base Case scenario is hidden GBX. Compared to the current market price of 106 GBX, AEW UK 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.

AEWU Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
27
Median 3Y
7
Median 5Y
7.1
Industry
3.8
Forward
8.8
vs History
20
vs Industry
44
Median 3Y
6.6
Median 5Y
5.7
Industry
16.2
Forward
13.1
vs History
17
vs Industry
35
Median 3Y
15
Median 5Y
14
Industry
11.2
vs History
12
vs Industry
25
Median 3Y
13.9
Median 5Y
9.6
Industry
12.8
vs History
6
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
vs History
28
vs Industry
36
Median 3Y
8.6
Median 5Y
8.9
Industry
6.9
Forward
11.2
vs History
36
vs Industry
43
Median 3Y
12.9
Median 5Y
13
Industry
12.5
vs History
42
vs Industry
42
Median 3Y
15
Median 5Y
15.4
Industry
15.8
Forward
15.3
vs History
42
vs Industry
46
Median 3Y
15
Median 5Y
15.4
Industry
19.1
vs History
19
vs Industry
44
Median 3Y
19.6
Median 5Y
17.8
Industry
18.5
vs History
19
vs Industry
40
Median 3Y
19.6
Median 5Y
17.8
Industry
20.5
vs History
6
vs Industry
28
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

AEWU Competitors Multiples
AEW UK 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
AEW UK REIT PLC
LSE:AEWU
167.9m GBP 7.5 13.2 15.8 15.8
ZA
Growthpoint Properties Ltd
JSE:GRT
57.5B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
37.4B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.4B USD 8.6 39.5 16.6 26.4
ZA
Attacq Ltd
JSE:ATT
11.4B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
11.1B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.8 43.5 39.2 49.3
AU
Stockland Corporation Ltd
ASX:SGP
14B AUD 4.5 17 23.3 23.3
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.3B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.8B EUR 13.2 10.6 26.5 26.9
AU
Charter Hall Group
ASX:CHC
11.8B AUD 17.1 52 26.1 26.1
P/S Multiple
Revenue Growth P/S to Growth
UK
A
AEW UK REIT PLC
LSE:AEWU
Average P/S: 11.6
7.5
-5%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-10%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-9%
N/A
US
WP Carey Inc
NYSE:WPC
8.6
6%
1.4
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
18.8
-4%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.5
10%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.2
10%
1.3
AU
Charter Hall Group
ASX:CHC
17.1
14%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
A
AEW UK REIT PLC
LSE:AEWU
Average EV/EBITDA: 24.6
15.8
-1%
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
16.6
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
39.2
-2%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.3
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
26.5
10%
2.7
AU
Charter Hall Group
ASX:CHC
26.1
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
A
AEW UK REIT PLC
LSE:AEWU
Average EV/EBIT: 28
15.8
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
26.4
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
49.3
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.3
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
26.9
20%
1.3
AU
Charter Hall Group
ASX:CHC
26.1
20%
1.3