WSP Relative Valuation - Wynnstay Properties PLC

Watchlist Manager

Watchlist

Price: 875 GBX

Market Cap: £23.6m

	Wynnstay Properties PLC LSE:WSP	UK
	Geomatec Co Ltd TSE:6907	JP

Multiples-Based Value

The Multiples-Based Value of one WSP stock under the Base Case scenario is 265.82 GBX. Compared to the current market price of 875 GBX, Wynnstay Properties PLC is Overvalued by 70%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

WSP Multiples-Based Value

Base Case

Overvaluation 70%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Wynnstay Properties PLC LSE:WSP	23.6m GBP	8.6	15.1	18.4	18.4
DE		Vonovia SE XETRA:VNA	17.8B EUR	3.6	4.9	20.7	25.8
HK	S	Swire Properties Ltd HKEX:1972	136.8B HKD	8.6	-90	20.5	20.5
BM		Hongkong Land Holdings Ltd SGX:H78	16.9B USD	11.8	13.5	-81.4	-77
IL		Azrieli Group Ltd TASE:AZRG	50.3B ILS	12.9	26.6	33.5	33.9
CH		Swiss Prime Site AG SIX:SPSN	10.6B CHF	19.3	27.9	37.6	38.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	101.3B HKD	5	23.5	16.4	16.4
SG		Capitaland Investment Ltd SGX:9CI	13.5B SGD	6.3	92.9	27.2	33.5
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	72.3B CNY	4	17.2	13.1	13.1
PH	S	SM Prime Holdings Inc XPHS:SMPH	557.3B PHP	3.9	11.4	9.5	11.5
CL	P	Plaza SA SGO:MALLPLAZA	8.4T CLP	12.9	5.9	18.4	18.4

				Revenue Growth	P/S to Growth
UK		Wynnstay Properties PLC LSE:WSP	Average P/S: 8.8 8.6	6%	1.4
DE		Vonovia SE XETRA:VNA	3.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.6	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	11.8	12%	1
IL		Azrieli Group Ltd TASE:AZRG	12.9	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	19.3	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.3	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.9	5%	0.8
CL	P	Plaza SA SGO:MALLPLAZA	12.9	N/A	N/A

				Earnings Growth	PEG
UK		Wynnstay Properties PLC LSE:WSP	Average P/E: 23.9 15.1	-9%	N/A
DE		Vonovia SE XETRA:VNA	4.9	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.5	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	26.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	27.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	23.5	12%	2
SG		Capitaland Investment Ltd SGX:9CI	92.9	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.2	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.4	7%	1.6
CL	P	Plaza SA SGO:MALLPLAZA	5.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Wynnstay Properties PLC LSE:WSP	Average EV/EBITDA: 21.5 18.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	20.7	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -81.4	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	33.5	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.4	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.2	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.1	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.5	7%	1.4
CL	P	Plaza SA SGO:MALLPLAZA	18.4	7%	2.6

				EBIT Growth	EV/EBIT to Growth
UK		Wynnstay Properties PLC LSE:WSP	Average EV/EBIT: 23 18.4	6%	3.1
DE		Vonovia SE XETRA:VNA	25.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	33.9	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.1	13%	2.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.4	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.5	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.1	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.5	7%	1.6
CL	P	Plaza SA SGO:MALLPLAZA	18.4	8%	2.3

Wynnstay Properties PLC
LSE:WSP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WSP Competitors Multiples
Wynnstay Properties PLC Competitors

See Also

Company

Help

Tools

Stocks

Wynnstay Properties PLC LSE:WSP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WSP Competitors Multiples Wynnstay Properties PLC Competitors

See Also

Company

Help

Tools

Stocks

Wynnstay Properties PLC
LSE:WSP

WSP Competitors Multiples
Wynnstay Properties PLC Competitors