Warehouse REIT PLC
LSE:WHR

Watchlist Manager
Warehouse REIT PLC Logo
Warehouse REIT PLC
LSE:WHR
Watchlist
Price: 106.8 GBX -0.19% Market Closed
Market Cap: 453.8m GBX

Relative Value

The Relative Value of one WHR stock under the Base Case scenario is 153.2 GBX. Compared to the current market price of 106.8 GBX, Warehouse REIT PLC is Undervalued by 30%.

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.

WHR Relative Value
Base Case
153.2 GBX
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
21
Median 3Y
7.2
Median 5Y
8.3
Industry
3.7
Forward
8.3
vs History
3
vs Industry
39
Median 3Y
7.5
Median 5Y
6.4
Industry
16.5
Forward
17.6
vs History
53
vs Industry
33
Median 3Y
12
Median 5Y
13.1
Industry
11.1
vs History
3
vs Industry
7
Median 3Y
6.6
Median 5Y
5.1
Industry
13
vs History
46
vs Industry
47
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9
vs History
53
vs Industry
16
Median 3Y
12.8
Median 5Y
14.4
Industry
6.6
Forward
13.5
vs History
55
vs Industry
28
Median 3Y
15.6
Median 5Y
17.3
Industry
12
vs History
63
vs Industry
27
Median 3Y
19.9
Median 5Y
21.5
Industry
15.8
Forward
19
vs History
58
vs Industry
34
Median 3Y
19.9
Median 5Y
21.7
Industry
18.9
Forward
8.9
vs History
77
vs Industry
33
Median 3Y
20.7
Median 5Y
21.7
Industry
18.5
vs History
80
vs Industry
30
Median 3Y
25.5
Median 5Y
28
Industry
20
vs History
41
vs Industry
34
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

WHR Competitors Multiples
Warehouse REIT PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Warehouse REIT PLC
LSE:WHR
453.8m GBP 8.8 12.1 19.8 20.3
US
Prologis Inc
NYSE:PLD
99.9B USD 11.9 26.8 22.6 40.5
AU
Goodman Group
ASX:GMG
64B AUD 28.4 69.5 149.1 149.5
SG
ESR-REIT
OTC:CGIUF
12.9B USD 44.8 -112.2 82.9 82.9
UK
SEGRO PLC
LSE:SGRO
9.3B GBP 13.7 15.6 29.1 29.9
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.2B 0 0 0 0
US
Lineage Inc
NASDAQ:LINE
10B USD 1.9 -16.2 13.9 56.2
US
Eastgroup Properties Inc
NYSE:EGP
8.8B USD 13.4 38.6 22.1 38.6
US
Rexford Industrial Realty Inc
NYSE:REXR
8.4B USD 8.6 30.8 16.7 29.7
US
STAG Industrial Inc
NYSE:STAG
6.7B USD 8.6 27.7 17 35.1
US
First Industrial Realty Trust Inc
NYSE:FR
6.5B USD 9.5 24.3 20.1 31.3
P/E Multiple
Earnings Growth PEG
UK
Warehouse REIT PLC
LSE:WHR
Average P/E: 30.7
12.1
-6%
N/A
US
Prologis Inc
NYSE:PLD
26.8
-5%
N/A
AU
Goodman Group
ASX:GMG
69.5
N/A N/A
SG
ESR-REIT
OTC:CGIUF
Negative Multiple: -112.2 N/A N/A
UK
SEGRO PLC
LSE:SGRO
15.6
-2%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
-1%
N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -16.2 N/A N/A
US
Eastgroup Properties Inc
NYSE:EGP
38.6
9%
4.3
US
Rexford Industrial Realty Inc
NYSE:REXR
30.8
17%
1.8
US
STAG Industrial Inc
NYSE:STAG
27.7
15%
1.8
US
First Industrial Realty Trust Inc
NYSE:FR
24.3
-3%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Warehouse REIT PLC
LSE:WHR
Average EV/EBITDA: 39.3
19.8
6%
3.3
US
Prologis Inc
NYSE:PLD
22.6
10%
2.3
AU
Goodman Group
ASX:GMG
149.1
81%
1.8
SG
ESR-REIT
OTC:CGIUF
82.9
11%
7.5
UK
SEGRO PLC
LSE:SGRO
29.1
15%
1.9
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
4%
N/A
US
Lineage Inc
NASDAQ:LINE
13.9
7%
2
US
Eastgroup Properties Inc
NYSE:EGP
22.1
12%
1.8
US
Rexford Industrial Realty Inc
NYSE:REXR
16.7
10%
1.7
US
STAG Industrial Inc
NYSE:STAG
17
10%
1.7
US
First Industrial Realty Trust Inc
NYSE:FR
20.1
11%
1.8