Workspace Group PLC
LSE:WKP

Watchlist Manager
Workspace Group PLC Logo
Workspace Group PLC
LSE:WKP
Watchlist
Price: 399 GBX Market Closed
Market Cap: 767.3m GBX

Relative Value

The Relative Value of one WKP stock under the Base Case scenario is 813.07 GBX. Compared to the current market price of 399 GBX, Workspace Group PLC 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.

WKP Relative Value
Base Case
813.07 GBX
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
41
Median 3Y
5.2
Median 5Y
5.6
Industry
3.8
Forward
5.1
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-6.2
Industry
16.3
Forward
12.1
vs History
84
vs Industry
36
Median 3Y
12.7
Median 5Y
16.9
Industry
11.2
vs History
1
vs Industry
13
Median 3Y
5.3
Median 5Y
5.3
Industry
12.8
vs History
61
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
vs History
82
vs Industry
36
Median 3Y
10.1
Median 5Y
10.5
Industry
6.8
Forward
10.7
vs History
82
vs Industry
41
Median 3Y
14.9
Median 5Y
15.5
Industry
12.5
vs History
79
vs Industry
36
Median 3Y
18.5
Median 5Y
19.6
Industry
15.9
Forward
16.5
vs History
79
vs Industry
40
Median 3Y
18.9
Median 5Y
20.1
Industry
19.2
Forward
16.8
vs History
77
vs Industry
30
Median 3Y
23.5
Median 5Y
30.6
Industry
18.5
vs History
80
vs Industry
29
Median 3Y
24.8
Median 5Y
31.7
Industry
20.7
vs History
57
vs Industry
53
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

WKP Competitors Multiples
Workspace Group 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
Workspace Group PLC
LSE:WKP
767.3m GBP 4.2 -10.1 17.6 18
US
Boston Properties Inc
NYSE:BXP
10.7B USD 3.1 -53.6 13.9 26.3
US
Alexandria Real Estate Equities Inc
NYSE:ARE
8.3B USD 2.6 -19.8 10 27.5
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 11.9 26.3 26.5 34.8
FR
Covivio SA
PAR:COV
6.2B EUR 4.5 14.8 14.5 17.2
US
Vornado Realty Trust
NYSE:VNO
6.4B USD 3.5 7.6 16.8 47.1
US
COPT Defense Properties
NYSE:CDP
6.1B USD 8.2 41.1 37.8 37.8
JP
Japan Real Estate Investment Corp
TSE:8952
931.3B JPY 10.9 24.7 24.4 31.6
AU
Dexus
ASX:DXS
7.5B AUD 7.9 47.8 30.9 30.9
JP
Kenedix Office Investment Corp
TSE:8972
710.5B JPY 9 21 22.9 28.8
US
Kilroy Realty Corp
NYSE:KRC
4.5B USD 4 14 12.7 26
P/E Multiple
Earnings Growth PEG
UK
Workspace Group PLC
LSE:WKP
Average P/E: 24.7
Negative Multiple: -10.1
133%
N/A
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -53.6
203%
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
Negative Multiple: -19.8
-53%
N/A
JP
Nippon Building Fund Inc
TSE:8951
26.3
1%
26.3
FR
Covivio SA
PAR:COV
14.8
101%
0.1
US
Vornado Realty Trust
NYSE:VNO
7.6
-11%
N/A
US
COPT Defense Properties
NYSE:CDP
41.1
5%
8.2
JP
Japan Real Estate Investment Corp
TSE:8952
24.7
-2%
N/A
AU
Dexus
ASX:DXS
47.8
64%
0.7
JP
Kenedix Office Investment Corp
TSE:8972
21
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
14
-37%
N/A