Yew Grove REIT PLC
LSE:YEW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (21), the stock would be worth €1 (0% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 21 | €1 |
0%
|
| 3-Year Average | 21 | €1 |
0%
|
| 5-Year Average | 21 | €1 |
0%
|
| Industry Average | 19.6 | €0.93 |
-7%
|
| Country Average | 10.6 | €0.5 |
-50%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€163.3m
|
/ |
Jul 2021
€7.8m
|
= |
|
|
€163.3m
|
/ |
Dec 2021
€9m
|
= |
|
|
€163.3m
|
/ |
Dec 2022
€10.9m
|
= |
|
|
€163.3m
|
/ |
Dec 2023
€10.8m
|
= |
|
|
€163.3m
|
/ |
Dec 2024
€11.7m
|
= |
|
|
€163.3m
|
/ |
Dec 2025
€12.9m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| IE |
Y
|
Yew Grove REIT PLC
LSE:YEW
|
124.9m EUR | 21 | 12.1 | |
| ZA |
G
|
Growthpoint Properties Ltd
JSE:GRT
|
57.3B ZAR | 14 | 11.1 | |
| ZA |
R
|
Redefine Properties Ltd
JSE:RDF
|
44.4B ZAR | 13.9 | 10.8 | |
| US |
|
WP Carey Inc
NYSE:WPC
|
16.2B USD | 17.5 | 34.6 | |
| ZA |
F
|
Fairvest Ltd
JSE:FTA
|
13.7B ZAR | 14.4 | 9.3 | |
| ZA |
A
|
Attacq Ltd
JSE:ATT
|
11.8B ZAR | 11.8 | 8.3 | |
| ES |
|
MERLIN Properties SOCIMI SA
MAD:MRL
|
8.5B EUR | 31.2 | 11.1 | |
| ZA |
S
|
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
|
9.5B ZAR | 12.7 | 16.8 | |
| JP |
|
KDX Realty Investment Corp
OTC:KDXRF
|
9.5B USD | 38.9 | 44.3 | |
| ZA |
H
|
Heriot REIT Ltd
JSE:HET
|
7.3B ZAR | 12.3 | 5.6 | |
| AU |
|
Stockland Corporation Ltd
ASX:SGP
|
10.2B AUD | 18.2 | 11.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 6 |
| Median | 10.6 |
| 70th Percentile | 12.9 |
| Max | 338.7 |
Other Multiples
Yew Grove REIT PLC
Glance View
Yew Grove REIT Plc owns a diversified portfolio of Irish commercial property assets. The company is headquartered in Dublin, Dublin and currently employs 12 full-time employees. The company went IPO on 2018-06-08. The Company’s investment objective is to provide shareholders with long-term income from a diversified portfolio of property comprising primarily commercial real estate located in geographic target market. Its portfolio includes office and industrial assets let to government entities, state bodies and other foreign direct investment (FDI) companies, as well as corporate. The company primarily focuses on properties located in Dublin city (other than the Dublin CBD); within the Dublin Catchment Area, and in IDA Ireland Business and Technology Parks.
