Icade SA
OTC:CDMGF

Watchlist Manager
Icade SA Logo
Icade SA
OTC:CDMGF
Watchlist
Price: 25 USD Market Closed
Market Cap: 1.9B USD

Relative Value

The Relative Value of one CDMGF stock under the Base Case scenario is hidden USD. Compared to the current market price of 25 USD, Icade SA is hidden .

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.

CDMGF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
73
Median 3Y
1.2
Median 5Y
1.6
Industry
3.8
Forward
4.6
vs History
vs Industry
9
Median 3Y
-3
Median 5Y
-1.5
Industry
16.3
Forward
6.2
vs History
71
vs Industry
57
Median 3Y
5.9
Median 5Y
6.8
Industry
11.2
vs History
20
vs Industry
Median 3Y
-2.7
Median 5Y
-2.7
Industry
12.8
vs History
57
vs Industry
73
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
vs History
87
vs Industry
64
Median 3Y
3.2
Median 5Y
4.6
Industry
6.8
Forward
11.1
vs History
vs Industry
30
Median 3Y
0
Median 5Y
0
Industry
12.5
vs History
77
vs Industry
46
Median 3Y
14
Median 5Y
14.9
Industry
15.9
Forward
12.2
vs History
87
vs Industry
33
Median 3Y
16.3
Median 5Y
16.3
Industry
19.2
Forward
15.4
vs History
87
vs Industry
49
Median 3Y
15.6
Median 5Y
17.6
Industry
18.5
vs History
28
vs Industry
25
Median 3Y
37.6
Median 5Y
29.9
Industry
20.7
vs History
77
vs Industry
63
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

CDMGF Competitors Multiples
Icade SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Icade SA
OTC:CDMGF
1.6B USD 1 -8.7 13.5 13.5
ZA
Growthpoint Properties Ltd
JSE:GRT
59.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
39.1B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.2B USD 8.5 38.9 16.5 26.2
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.8B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.8 43.8 38.6 48.5
AU
Stockland Corporation Ltd
ASX:SGP
13.8B AUD 4.4 16.7 22.9 22.9
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.9B EUR 13.4 10.8 26.8 27.2
AU
Charter Hall Group
ASX:CHC
11.6B AUD 16.8 51.2 25.7 25.7
P/S Multiple
Revenue Growth P/S to Growth
FR
Icade SA
OTC:CDMGF
Average P/S: 10.5
1
-39%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-11%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-4%
N/A
US
WP Carey Inc
NYSE:WPC
8.5
6%
1.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
18.8
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.4
10%
0.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-15%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
13.4
10%
1.3
AU
Charter Hall Group
ASX:CHC
16.8
14%
1.2
P/E Multiple
Earnings Growth PEG
FR
Icade SA
OTC:CDMGF
Average P/E: 32.3
Negative Multiple: -8.7
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
3%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
3%
N/A
US
WP Carey Inc
NYSE:WPC
38.9
43%
0.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-10%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
43.8
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
16.7
7%
2.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
11%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
10.8
7%
1.5
AU
Charter Hall Group
ASX:CHC
51.2
35%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Icade SA
OTC:CDMGF
Average EV/EBITDA: 24
13.5
-1%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.5
9%
1.8
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.9
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.8
10%
2.7
AU
Charter Hall Group
ASX:CHC
25.7
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Icade SA
OTC:CDMGF
Average EV/EBIT: 27.3
13.5
5%
2.7
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.2
12%
2.2
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
48.5
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.9
18%
1.3
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
27.2
21%
1.3
AU
Charter Hall Group
ASX:CHC
25.7
20%
1.3