C

Corporate Office Properties Trust
F:WX7

Watchlist Manager
Corporate Office Properties Trust
F:WX7
Watchlist
Price: 29.6 EUR
Market Cap: 3.3B EUR
Have any thoughts about
Corporate Office Properties Trust?
Write Note

Relative Value

The Relative Value of one WX7 stock under the Base Case scenario is 54.5 EUR. Compared to the current market price of 29.6 EUR, Corporate Office Properties Trust is Undervalued by 46%.

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.

WX7 Relative Value
Base Case
54.5 EUR
Undervaluation 46%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
Median 3Y
4
Median 5Y
4.2
Industry
3.6
Forward
5
vs History
26
vs Industry
Median 3Y
16.7
Median 5Y
19.9
Industry
16.7
Forward
24.5
vs History
22
vs Industry
Median 3Y
10.9
Median 5Y
10.9
Industry
10.9
vs History
17
vs Industry
Median 3Y
-14.5
Median 5Y
-14.6
Industry
13.3
vs History
3
vs Industry
Median 3Y
1.8
Median 5Y
1.7
Industry
0.8
vs History
31
vs Industry
Median 3Y
7.1
Median 5Y
7.4
Industry
6.6
Forward
8.4
vs History
60
vs Industry
Median 3Y
13.9
Median 5Y
14
Industry
11.9
vs History
44
vs Industry
Median 3Y
27.9
Median 5Y
26.8
Industry
15.8
Forward
15.2
vs History
69
vs Industry
Median 3Y
27.9
Median 5Y
28.6
Industry
19
Forward
26.5
vs History
25
vs Industry
Median 3Y
19.4
Median 5Y
19.6
Industry
18.5
vs History
vs Industry
Median 3Y
-60.6
Median 5Y
-45.9
Industry
20.1
vs History
4
vs Industry
Median 3Y
1.3
Median 5Y
1.3
Industry
0.7

Multiples Across Competitors

WX7 Competitors Multiples
Corporate Office Properties Trust Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Corporate Office Properties Trust
F:WX7
3.3B EUR 4.6 25.2 27.8 27.8
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.8B USD 5.4 60.5 13.9 31.1
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.5 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.9B USD 4.5 -146.7 21.7 63.6
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.3 50.7 44.5 44.5
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
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.5B USD 5.6 90 13.8 42.5
AU
Dexus
ASX:DXS
7.4B AUD 8.2 -4.6 35.1 35.1
P/E Multiple
Earnings Growth P/E to Growth
US
C
Corporate Office Properties Trust
F:WX7
Average P/E: 41.1
25.2
N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
60.5
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.5
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -146.7
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.7
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
24.3
-33%
N/A
US
Cousins Properties Inc
NYSE:CUZ
90
-25%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.6 N/A N/A

See Also

Discover More
Back to Top