Tritax Big Box Reit PLC
LSE:BBOX

Watchlist Manager
Tritax Big Box Reit PLC Logo
Tritax Big Box Reit PLC
LSE:BBOX
Watchlist
Price: 144.5 GBX 0.56%
Market Cap: 3.9B GBX

Relative Value

The Relative Value of one BBOX stock under the Base Case scenario is 218.68 GBX. Compared to the current market price of 144.5 GBX, Tritax Big Box Reit PLC is Undervalued by 34%.

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.

BBOX Relative Value
Base Case
218.68 GBX
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
10
Median 3Y
12.4
Median 5Y
13.7
Industry
3.8
Forward
11.2
vs History
28
vs Industry
47
Median 3Y
8.1
Median 5Y
6.3
Industry
16.3
Forward
15.6
vs History
95
vs Industry
19
Median 3Y
15.7
Median 5Y
17.4
Industry
11.1
vs History
85
vs Industry
26
Median 3Y
11.3
Median 5Y
11.2
Industry
12.8
vs History
73
vs Industry
50
Median 3Y
0.8
Median 5Y
0.9
Industry
0.9
vs History
93
vs Industry
7
Median 3Y
19.4
Median 5Y
20.8
Industry
6.9
Forward
17.8
vs History
42
vs Industry
19
Median 3Y
19.9
Median 5Y
0
Industry
12.5
vs History
93
vs Industry
26
Median 3Y
22.4
Median 5Y
24.1
Industry
15.8
Forward
19.7
vs History
93
vs Industry
33
Median 3Y
22.8
Median 5Y
24.2
Industry
19
Forward
21.1
vs History
95
vs Industry
20
Median 3Y
23.9
Median 5Y
25.9
Industry
18.4
vs History
95
vs Industry
22
Median 3Y
23.9
Median 5Y
25.9
Industry
20.4
vs History
71
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

BBOX Competitors Multiples
Tritax Big Box 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
Tritax Big Box Reit PLC
LSE:BBOX
3.6B GBP 11.1 8.4 19.9 19.9
US
Prologis Inc
NYSE:PLD
121.2B USD 13.9 37.9 25.5 44.7
AU
Goodman Group
ASX:GMG
56.4B AUD 24.4 33.8 78.9 78.9
SG
ESR-REIT
OTC:CGIUF
19.1B USD 59.9 -224.3 100.3 100.3
SG
Ascendas Real Estate Investment Trust
SGX:A17U
12.8B 0 0 0 0
UK
SEGRO PLC
LSE:SGRO
9.3B GBP 13.4 15 28.5 29.3
US
Eastgroup Properties Inc
NYSE:EGP
9.8B USD 14.1 39.6 22.9 40.2
US
Rexford Industrial Realty Inc
NYSE:REXR
9.7B USD 9.7 29.5 18.4 33.3
US
Lineage Inc
NASDAQ:LINE
8.4B USD 1.6 -61.5 13.6 65.9
US
First Industrial Realty Trust Inc
NYSE:FR
7.8B USD 10.9 33 20.8 33.7
US
STAG Industrial Inc
NYSE:STAG
7.1B USD 8.7 29.6 16.9 33.3
P/E Multiple
Earnings Growth PEG
UK
Tritax Big Box Reit PLC
LSE:BBOX
Average P/E: 28.4
8.4
-16%
N/A
US
Prologis Inc
NYSE:PLD
37.9
-5%
N/A
AU
Goodman Group
ASX:GMG
33.8
26%
1.3
SG
ESR-REIT
OTC:CGIUF
Negative Multiple: -224.3 N/A N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
1%
N/A
UK
SEGRO PLC
LSE:SGRO
15
-2%
N/A
US
Eastgroup Properties Inc
NYSE:EGP
39.6
12%
3.3
US
Rexford Industrial Realty Inc
NYSE:REXR
29.5
-1%
N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -61.5 N/A N/A
US
First Industrial Realty Trust Inc
NYSE:FR
33
-3%
N/A
US
STAG Industrial Inc
NYSE:STAG
29.6
5%
5.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tritax Big Box Reit PLC
LSE:BBOX
Average EV/EBITDA: 34.6
19.9
9%
2.2
US
Prologis Inc
NYSE:PLD
25.5
11%
2.3
AU
Goodman Group
ASX:GMG
78.9
69%
1.1
SG
ESR-REIT
OTC:CGIUF
100.3
12%
8.4
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
4%
N/A
UK
SEGRO PLC
LSE:SGRO
28.5
15%
1.9
US
Eastgroup Properties Inc
NYSE:EGP
22.9
11%
2.1
US
Rexford Industrial Realty Inc
NYSE:REXR
18.4
7%
2.6
US
Lineage Inc
NASDAQ:LINE
13.6
4%
3.4
US
First Industrial Realty Trust Inc
NYSE:FR
20.8
11%
1.9
US
STAG Industrial Inc
NYSE:STAG
16.9
10%
1.7