WP Carey Inc
NYSE:WPC

Watchlist Manager
WP Carey Inc Logo
WP Carey Inc
NYSE:WPC
Watchlist
Price: 63.36 USD 0.03% Market Closed
Market Cap: 13.9B USD

Relative Value

The Relative Value of one WPC stock under the Base Case scenario is 97.09 USD. Compared to the current market price of 63.36 USD, WP Carey Inc is Undervalued by 35%.

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.

WPC Relative Value
Base Case
97.09 USD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
20
Median 3Y
8.3
Median 5Y
8.3
Industry
3.7
Forward
8.4
vs History
0
vs Industry
17
Median 3Y
22.3
Median 5Y
24.4
Industry
16.4
Forward
15.6
vs History
33
vs Industry
47
Median 3Y
12
Median 5Y
12.3
Industry
11.1
vs History
vs Industry
12
Median 3Y
27.7
Median 5Y
24.5
Industry
13.1
vs History
14
vs Industry
19
Median 3Y
1.5
Median 5Y
1.5
Industry
0.9
vs History
44
vs Industry
19
Median 3Y
12.8
Median 5Y
13.3
Industry
6.6
Forward
13.1
vs History
42
vs Industry
34
Median 3Y
14.5
Median 5Y
14.9
Industry
12.1
vs History
41
vs Industry
36
Median 3Y
15.8
Median 5Y
16.2
Industry
15.8
Forward
15.6
vs History
55
vs Industry
24
Median 3Y
27.2
Median 5Y
27.6
Industry
19
Forward
25.5
vs History
36
vs Industry
50
Median 3Y
19.5
Median 5Y
19.8
Industry
18.6
vs History
vs Industry
16
Median 3Y
-52
Median 5Y
-50.2
Industry
20.2
vs History
14
vs Industry
15
Median 3Y
1.2
Median 5Y
1.2
Industry
0.7

Multiples Across Competitors

WPC Competitors Multiples
WP Carey Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
WP Carey Inc
NYSE:WPC
13.9B USD 8.7 32.5 16.5 27.4
ZA
Growthpoint Properties Ltd
JSE:GRT
45.9B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
30.2B Zac 0 0 0 0
ZA
Attacq Ltd
JSE:ATT
10.3B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 17.5 27.7 36.3 45.1
AU
Stockland Corporation Ltd
ASX:SGP
13B AUD 4.2 29 25.4 25.4
FR
Gecina SA
PAR:GFC
7.1B EUR 10.2 22.8 23.3 23.8
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.8B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6B EUR 12 19.9 23.5 23.7
US
STORE Capital Corp
LSE:0LA6
6.8B USD 7.7 21.4 14.6 23.3
ZA
Fairvest Ltd
JSE:FTA
7.2B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
US
WP Carey Inc
NYSE:WPC
Average P/S: 10
8.7
4%
2.2
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-14%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-14%
N/A
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-13%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
17.5
0%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.2
10%
0.4
FR
Gecina SA
PAR:GFC
10.2
3%
3.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-19%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
12
11%
1.1
US
S
STORE Capital Corp
LSE:0LA6
7.7
8%
1
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
WP Carey Inc
NYSE:WPC
Average EV/EBITDA: 23.2
16.5
8%
2.1
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
0%
N/A
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
36.3
-1%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.4
17%
1.5
FR
Gecina SA
PAR:GFC
23.3
5%
4.7
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
23.5
10%
2.3
US
S
STORE Capital Corp
LSE:0LA6
14.6
15%
1
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
WP Carey Inc
NYSE:WPC
Average EV/EBIT: 28.1
27.4
11%
2.5
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
45.1
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.4
17%
1.5
FR
Gecina SA
PAR:GFC
23.8
12%
2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
23.7
11%
2.2
US
S
STORE Capital Corp
LSE:0LA6
23.3
15%
1.6
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A