Centuria Office REIT
ASX:COF

Watchlist Manager
Centuria Office REIT Logo
Centuria Office REIT
ASX:COF
Watchlist
Price: 1.2 AUD 1.69% Market Closed
Market Cap: 716.8m AUD
Have any thoughts about
Centuria Office REIT?
Write Note

Relative Value

The Relative Value of one COF stock under the Base Case scenario is 2.73 AUD. Compared to the current market price of 1.2 AUD, Centuria Office REIT 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.

COF Relative Value
Base Case
2.73 AUD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
43
Median 3Y
5.2
Median 5Y
5.5
Industry
3.8
Forward
5
vs History
vs Industry
18
Median 3Y
7.6
Median 5Y
12.1
Industry
16.8
Forward
8.8
vs History
28
vs Industry
38
Median 3Y
10.7
Median 5Y
10.5
Industry
11.2
vs History
3
vs Industry
40
Median 3Y
5.7
Median 5Y
5.5
Industry
13.5
vs History
47
vs Industry
61
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
vs History
79
vs Industry
34
Median 3Y
10.4
Median 5Y
10.7
Industry
6.8
Forward
10.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12
vs History
61
vs Industry
40
Median 3Y
16.4
Median 5Y
16.5
Industry
16.1
Forward
13.4
vs History
61
vs Industry
44
Median 3Y
16.4
Median 5Y
16.5
Industry
19.1
Forward
13.4
vs History
6
vs Industry
27
Median 3Y
21.6
Median 5Y
20
Industry
18.6
vs History
6
vs Industry
27
Median 3Y
21.6
Median 5Y
20
Industry
20.3
vs History
39
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

COF Competitors Multiples
Centuria Office REIT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Centuria Office REIT
ASX:COF
716.8m AUD 4.5 -4.2 16.1 16.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
18.7B USD 5.9 66 14.7 32.8
US
Boston Properties Inc
NYSE:BXP
12.5B USD 3.7 34.4 14.7 27
US
Vornado Realty Trust
NYSE:VNO
8.2B USD 4.6 -151.7 22.1 64.7
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.3 25.7 26.9 36.4
US
COPT Defense Properties
NYSE:CDP
7.1B USD 9.7 -61 -182.8 -182.8
FR
Covivio SA
PAR:COV
5.7B EUR 5.3 -7.7 16.6 18.1
JP
Japan Real Estate Investment Corp
TSE:8952
805.3B JPY 10.1 22.6 23.5 31.2
AU
Dexus
ASX:DXS
7.6B AUD 8.5 -4.8 36 36
US
SL Green Realty Corp
NYSE:SLG
5B USD 5.7 -29.1 30.1 113.5
US
Cousins Properties Inc
NYSE:CUZ
4.7B USD 5.7 92.5 14.1 43.3
P/E Multiple
Earnings Growth
AU
Centuria Office REIT
ASX:COF
Average P/E: 48.2
Negative Multiple: -4.2
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
66
592%
US
Boston Properties Inc
NYSE:BXP
34.4
73%
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -151.7
-66%
JP
Nippon Building Fund Inc
TSE:8951
25.7
7%
US
COPT Defense Properties
NYSE:CDP
Negative Multiple: -61 N/A
FR
Covivio SA
PAR:COV
Negative Multiple: -7.7 N/A
JP
Japan Real Estate Investment Corp
TSE:8952
22.6
-10%
AU
Dexus
ASX:DXS
Negative Multiple: -4.8 N/A
US
SL Green Realty Corp
NYSE:SLG
Negative Multiple: -29.1 N/A
US
Cousins Properties Inc
NYSE:CUZ
92.5
-46%

See Also

Discover More
Back to Top