Cromwell Property Group
ASX:CMW

Watchlist Manager
Cromwell Property Group Logo
Cromwell Property Group
ASX:CMW
Watchlist
Price: 0.4 AUD 5.26%
Market Cap: 1B AUD
Have any thoughts about
Cromwell Property Group?
Write Note
Section:
 

Relative Value

The Relative Value of one CMW stock under the Base Case scenario is 0.92 AUD. Compared to the current market price of 0.4 AUD, Cromwell Property Group is Undervalued by 56%.

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.

CMW Relative Value
Base Case
0.92 AUD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.4
P/S
P/S
Price to Sales
5.4
vs History
15
vs Industry
50
Median 3Y
4.8
Median 5Y
4.7
Industry
3.6
Forward
4.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
5.4
Median 5Y
6
Industry
16.7
Forward
9.4
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
9
vs Industry
49
Median 3Y
9.2
Median 5Y
9.2
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
7
Median 5Y
6.6
Industry
13.3
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
23
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
More Details
9.9
EV/S
EV/S
Enterprise Value to Sales
9.9
vs History
38
vs Industry
46
Median 3Y
10.1
Median 5Y
10.1
Industry
6.6
Forward
8.8
More Details
12.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.1
vs History
42
vs Industry
57
Median 3Y
12.4
Median 5Y
12.3
Industry
11.9
More Details
17.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.5
vs History
85
vs Industry
33
Median 3Y
20.1
Median 5Y
20.3
Industry
15.8
Forward
13.1
More Details
17.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.5
vs History
85
vs Industry
40
Median 3Y
20.1
Median 5Y
20.3
Industry
19
Forward
13.1
More Details
20.9
EV/OCF
EV/OCF
Enterprise Value to OCF
20.9
vs History
22
vs Industry
45
Median 3Y
19.1
Median 5Y
19.3
Industry
18.5
More Details
22.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.1
vs History
12
vs Industry
39
Median 3Y
19.3
Median 5Y
19.5
Industry
20.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
58
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

CMW Competitors Multiples
Cromwell Property Group Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cromwell Property Group
ASX:CMW
995.2m AUD 5.4 -2 17.5 17.5
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.8B USD 5.3 59.4 13.8 30.8
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.4 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.8B USD 4.4 -145.5 21.6 63.3
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.2 50.2 44.2 44.2
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.8 24.6 26.2 35.3
FR
Covivio SA
PAR:COV
5.4B EUR 5 -7.3 16.2 17.7
JP
Japan Real Estate Investment Corp
TSE:8952
774B JPY 9.2 20.7 21.4 27.9
US
Kilroy Realty Corp
NYSE:KRC
4.7B USD 4.2 23.9 13.5 28.2
AU
Dexus
ASX:DXS
7.5B AUD 8.3 -4.7 35.5 35.5
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.5 89.6 13.8 42.4
P/E Multiple
Earnings Growth P/E to Growth
AU
Cromwell Property Group
ASX:CMW
Average P/E: 43
Negative Multiple: -2 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
59.4
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.4
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -145.5
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.2
N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
7%
3.5
FR
Covivio SA
PAR:COV
Negative Multiple: -7.3 N/A N/A
JP
Japan Real Estate Investment Corp
TSE:8952
20.7
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
23.9
-33%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.7 N/A N/A
US
Cousins Properties Inc
NYSE:CUZ
89.6
-25%
N/A

See Also

Summary
CMW intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMW stock valuation using valuation multiples.
Wall Street Estimates
CMW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.