Relative Value

The Relative Value of one IWG stock under the Base Case scenario is 1 328.72 GBX. Compared to the current market price of 178.8 GBX, IWG Plc is Undervalued by 87%.

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.

IWG Relative Value
Base Case
1 328.72 GBX
Undervaluation 87%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
82
Median 3Y
0.5
Median 5Y
0.6
Industry
3.5
Forward
0.5
vs History
3
vs Industry
5
Median 3Y
-10.1
Median 5Y
-9.7
Industry
16.2
Forward
38.1
vs History
53
vs Industry
66
Median 3Y
1.2
Median 5Y
1.5
Industry
10.9
vs History
vs Industry
47
Median 3Y
-3
Median 5Y
-3.7
Industry
12.7
vs History
22
vs Industry
0
Median 3Y
8.4
Median 5Y
7.4
Industry
0.8
vs History
93
vs Industry
69
Median 3Y
2.3
Median 5Y
2.7
Industry
6.4
Forward
2
vs History
95
vs Industry
62
Median 3Y
10
Median 5Y
15.1
Industry
11.7
vs History
85
vs Industry
68
Median 3Y
4.8
Median 5Y
5.4
Industry
15.7
Forward
12.5
vs History
85
vs Industry
39
Median 3Y
30.2
Median 5Y
30.4
Industry
18.7
Forward
27.1
vs History
76
vs Industry
59
Median 3Y
5.6
Median 5Y
7.3
Industry
18.4
vs History
76
vs Industry
50
Median 3Y
6.8
Median 5Y
9.8
Industry
20.2
vs History
68
vs Industry
28
Median 3Y
0.9
Median 5Y
1
Industry
0.7

Multiples Across Competitors

IWG Competitors Multiples
IWG Plc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
IWG Plc
LSE:IWG
1.8B GBP 0.5 90.5 4.1 17.2
DE
Vonovia SE
XETRA:VNA
23.8B EUR 4.5 -26.5 24.3 25.7
HK
Swire Properties Ltd
HKEX:1972
95.9B HKD 6.6 -125.2 16.1 17.1
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
85B CNY 5.2 26.9 21.6 21.6
PH
SM Prime Holdings Inc
XPHS:SMPH
657.9B PHP 4.9 15 11.6 14.2
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
84.3B HKD 4.6 21.8 14.9 14.9
CH
Swiss Prime Site AG
SIX:SPSN
8.7B CHF 13.3 24.2 31.9 32.5
SE
Sagax AB
STO:SAGA A
100.7B SEK 20.2 19.2 32.7 32.7
DE
Deutsche Wohnen SE
XETRA:DWNI
8.9B EUR 4.7 -15.1 16.2 16.9
SG
Capitaland Investment Ltd
SGX:9CI
13.3B SGD 4.7 27.8 19.8 23.5
BM
Hongkong Land Holdings Ltd
SGX:H78
10.2B USD 5.1 -7.4 23.4 23.9
P/E Multiple
Earnings Growth PEG
CH
IWG Plc
LSE:IWG
Average P/E: 32.2
90.5
97%
0.9
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -26.5 N/A N/A
HK
S
Swire Properties Ltd
HKEX:1972
Negative Multiple: -125.2 N/A N/A
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
26.9
28%
1
PH
S
SM Prime Holdings Inc
XPHS:SMPH
15
10%
1.5
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
21.8
15%
1.5
CH
Swiss Prime Site AG
SIX:SPSN
24.2
1%
24.2
SE
S
Sagax AB
STO:SAGA A
19.2
6%
3.2
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -15.1 N/A N/A
SG
Capitaland Investment Ltd
SGX:9CI
27.8
27%
1
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -7.4 N/A N/A