Warehouse REIT PLC
LSE:WHR

Watchlist Manager
Warehouse REIT PLC Logo
Warehouse REIT PLC
LSE:WHR
Watchlist
Price: 107 GBX 0.38% Market Closed
Market Cap: 454.6m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WHR stock under the Base Case scenario is 153.4 GBX. Compared to the current market price of 107 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
153.4 GBX
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.8
P/S
P/S
Price to Sales
8.8
vs History
44
vs Industry
21
Median 3Y
7.2
Median 5Y
8.5
Industry
3.7
Forward
8.3
More Details
12.1
P/E
P/E
Price to Earnings
12.1
vs History
3
vs Industry
39
Median 3Y
7.6
Median 5Y
6.4
Industry
16.5
Forward
17.6
More Details
12.4
P/OCF
P/OCF
Price to OCF
12.4
vs History
53
vs Industry
33
Median 3Y
12
Median 5Y
13.1
Industry
11
More Details
57.3
P/FCFE
P/FCFE
Price to FCFE
57.3
vs History
3
vs Industry
7
Median 3Y
6.6
Median 5Y
5.3
Industry
13
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
46
vs Industry
47
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9
More Details
14.3
EV/S
EV/S
Enterprise Value to Sales
14.3
vs History
53
vs Industry
16
Median 3Y
12.8
Median 5Y
14.4
Industry
6.6
Forward
13.5
More Details
16.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.8
vs History
55
vs Industry
28
Median 3Y
15.6
Median 5Y
17.3
Industry
12.1
More Details
19.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.9
vs History
63
vs Industry
27
Median 3Y
19.8
Median 5Y
21.5
Industry
15.9
Forward
19
More Details
20.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.3
vs History
58
vs Industry
34
Median 3Y
19.9
Median 5Y
21.7
Industry
19.1
Forward
8.9
More Details
20.2
EV/OCF
EV/OCF
Enterprise Value to OCF
20.2
vs History
77
vs Industry
33
Median 3Y
20.6
Median 5Y
21.7
Industry
18.5
More Details
22.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.4
vs History
80
vs Industry
30
Median 3Y
24.9
Median 5Y
28
Industry
20.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
41
vs Industry
34
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
More Details

Multiples Across Competitors

WHR Competitors Multiples
Warehouse REIT PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Warehouse REIT PLC
LSE:WHR
454.6m GBP 8.8 12.1 19.9 20.3
US
Prologis Inc
NYSE:PLD
98B USD 11.6 26.1 22.2 39.9
AU
Goodman Group
ASX:GMG
66.1B AUD 29.4 71.8 153.8 153.8
SG
ESR-REIT
OTC:CGIUF
13.3B USD 46.3 -115.9 85.3 85.3
UK
SEGRO PLC
LSE:SGRO
9.4B GBP 14 15.9 29.4 30.2
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.6B 0 0 0 0
US
Lineage Inc
NASDAQ:LINE
10.1B USD 1.9 -16.3 13.9 56.4
US
Eastgroup Properties Inc
NYSE:EGP
8.9B USD 13.5 39 22.3 39
US
Rexford Industrial Realty Inc
NYSE:REXR
8.7B USD 9 32 17.2 30.6
US
STAG Industrial Inc
NYSE:STAG
6.8B USD 8.7 27.9 17.1 35.3
US
First Industrial Realty Trust Inc
NYSE:FR
6.5B USD 9.4 24.2 20 31.3
P/E Multiple
Earnings Growth PEG
UK
Warehouse REIT PLC
LSE:WHR
Average P/E: 31.1
12.1
-6%
N/A
US
Prologis Inc
NYSE:PLD
26.1
-5%
N/A
AU
Goodman Group
ASX:GMG
71.8
N/A N/A
SG
ESR-REIT
OTC:CGIUF
Negative Multiple: -115.9 N/A N/A
UK
SEGRO PLC
LSE:SGRO
15.9
-2%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
-1%
N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -16.3 N/A N/A
US
Eastgroup Properties Inc
NYSE:EGP
39
9%
4.3
US
Rexford Industrial Realty Inc
NYSE:REXR
32
17%
1.9
US
STAG Industrial Inc
NYSE:STAG
27.9
15%
1.9
US
First Industrial Realty Trust Inc
NYSE:FR
24.2
-3%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Warehouse REIT PLC
LSE:WHR
Average EV/EBITDA: 40.1
19.9
6%
3.3
US
Prologis Inc
NYSE:PLD
22.2
10%
2.2
AU
Goodman Group
ASX:GMG
153.8
81%
1.9
SG
ESR-REIT
OTC:CGIUF
85.3
11%
7.8
UK
SEGRO PLC
LSE:SGRO
29.4
15%
2
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
22.3
12%
1.9
US
Rexford Industrial Realty Inc
NYSE:REXR
17.2
10%
1.7
US
STAG Industrial Inc
NYSE:STAG
17.1
10%
1.7
US
First Industrial Realty Trust Inc
NYSE:FR
20
11%
1.8

See Also

Summary
WHR intrinsic value, competitors valuation, and company profile.
DCF Valuation
WHR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WHR stock valuation using valuation multiples.
Wall Street Estimates
WHR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WHR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.