Workspace Group PLC
LSE:WKP

Watchlist Manager
Workspace Group PLC Logo
Workspace Group PLC
LSE:WKP
Watchlist
Price: 399 GBX -1.6% Market Closed
Market Cap: 766.6m GBX

Relative Value

The Relative Value of one WKP stock under the Base Case scenario is 891.52 GBX. Compared to the current market price of 399 GBX, Workspace Group PLC is Undervalued by 55%.

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
891.52 GBX
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
41
Median 3Y
5.4
Median 5Y
6.3
Industry
3.7
Forward
4.9
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-6.2
Industry
16.5
Forward
11.2
vs History
98
vs Industry
36
Median 3Y
15.9
Median 5Y
17.1
Industry
11.1
vs History
14
vs Industry
13
Median 3Y
4.2
Median 5Y
5.1
Industry
13
vs History
84
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
vs History
98
vs Industry
36
Median 3Y
10.3
Median 5Y
10.7
Industry
6.6
Forward
10.1
vs History
96
vs Industry
41
Median 3Y
15.2
Median 5Y
15.6
Industry
12
vs History
95
vs Industry
36
Median 3Y
19.2
Median 5Y
19.7
Industry
15.8
Forward
15.4
vs History
93
vs Industry
40
Median 3Y
19.7
Median 5Y
20.3
Industry
18.9
Forward
15.5
vs History
90
vs Industry
30
Median 3Y
30
Median 5Y
30.6
Industry
18.5
vs History
93
vs Industry
29
Median 3Y
30.7
Median 5Y
31.9
Industry
20
vs History
76
vs Industry
53
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7

Multiples Across Competitors

WKP Competitors Multiples
Workspace Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Workspace Group PLC
LSE:WKP
766.7m GBP 4.1 -22.3 15.7 16.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
12B USD 3.7 91.1 11.1 26.7
US
Boston Properties Inc
NYSE:BXP
11.7B USD 3.4 -2 632.7 14.2 26.5
US
Kilroy Realty Corp
NYSE:KRC
8B USD 7.1 40.5 18.3 38.3
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.3 24.8 25.6 33.9
US
Vornado Realty Trust
NYSE:VNO
7.7B USD 4.2 73.4 19.7 53.8
FR
Covivio SA
PAR:COV
5.7B EUR 4.4 83.3 15.8 18.1
US
COPT Defense Properties
NYSE:CDP
6.1B USD 8.2 43.5 39.5 39.5
JP
Japan Real Estate Investment Corp
TSE:8952
849.4B JPY 9.9 22.5 22.8 29.6
US
Cousins Properties Inc
NYSE:CUZ
4.9B USD 5.5 91.5 13.9 41.8
AU
Dexus
ASX:DXS
7.5B AUD 8.7 -7.7 31.9 31.9
P/E Multiple
Earnings Growth PEG
UK
Workspace Group PLC
LSE:WKP
Average P/E: 58.8
Negative Multiple: -22.3
N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
91.1
11%
8.3
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -2 632.7
183%
N/A
US
Kilroy Realty Corp
NYSE:KRC
40.5
-15%
N/A
JP
Nippon Building Fund Inc
TSE:8951
24.8
-1%
N/A
US
Vornado Realty Trust
NYSE:VNO
73.4
138%
0.5
FR
Covivio SA
PAR:COV
83.3
98%
0.8
US
COPT Defense Properties
NYSE:CDP
43.5
5%
8.7
JP
Japan Real Estate Investment Corp
TSE:8952
22.5
-2%
N/A
US
Cousins Properties Inc
NYSE:CUZ
91.5
37%
2.5
AU
Dexus
ASX:DXS
Negative Multiple: -7.7 N/A N/A