
Cromwell Property Group
ASX:CMW

Intrinsic Value
The intrinsic value of one
CMW
stock under the Base Case scenario is
0.788
AUD.
Compared to the current market price of 0.375 AUD,
Cromwell Property Group
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cromwell Property Group
Fundamental Analysis

Cromwell’s heavy concentration in office assets risks prolonged vacancies and rent abatements if the post-pandemic shift to flexible work causes corporate tenants to reduce their physical footprints.
A diversified property portfolio across Australia and Europe, particularly in key gateway cities, provides Cromwell with resilient rental income and reduces exposure to any single market downturn.

Revenue & Expenses Breakdown
Cromwell Property Group
Balance Sheet Decomposition
Cromwell Property Group
Current Assets | 685.7m |
Cash & Short-Term Investments | 641m |
Receivables | 20.9m |
Other Current Assets | 23.8m |
Non-Current Assets | 2.2B |
Long-Term Investments | 2.1B |
PP&E | 9m |
Intangibles | 300k |
Other Non-Current Assets | 24.5m |
Free Cash Flow Analysis
Cromwell Property Group
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cromwell Property Group
Revenue
|
153.4m
AUD
|
Cost of Revenue
|
-29.2m
AUD
|
Gross Profit
|
124.2m
AUD
|
Operating Expenses
|
-10.4m
AUD
|
Operating Income
|
113.8m
AUD
|
Other Expenses
|
-402.6m
AUD
|
Net Income
|
-288.8m
AUD
|
CMW Profitability Score
Profitability Due Diligence
Cromwell Property Group's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Cromwell Property Group's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
CMW Solvency Score
Solvency Due Diligence
Cromwell Property Group's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Cromwell Property Group's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMW Price Targets Summary
Cromwell Property Group
Dividends
Current shareholder yield for CMW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CMW
stock under the Base Case scenario is
0.788
AUD.
Compared to the current market price of 0.375 AUD,
Cromwell Property Group
is
Undervalued by 52%.