Warehouse REIT PLC
LSE:WHR

Watchlist Manager
Warehouse REIT PLC Logo
Warehouse REIT PLC
LSE:WHR
Watchlist
Price: 108.6 GBX 0.56% Market Closed
Market Cap: 461.4m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WHR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 108.6 GBX, Warehouse REIT PLC is hidden .

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.

WHR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

8.9
P/S
P/S
Price to Sales
8.9
vs History
41
vs Industry
21
Median 3Y
7.2
Median 5Y
8.3
Industry
3.5
Forward
8.4
More Details
12.3
P/E
P/E
Price to Earnings
12.3
vs History
0
vs Industry
39
Median 3Y
7.4
Median 5Y
6.2
Industry
16.2
Forward
17.9
More Details
12.6
P/OCF
P/OCF
Price to OCF
12.6
vs History
50
vs Industry
33
Median 3Y
12.1
Median 5Y
13.1
Industry
10.9
More Details
58.1
P/FCFE
P/FCFE
Price to FCFE
58.1
vs History
0
vs Industry
7
Median 3Y
6.4
Median 5Y
5.1
Industry
12.7
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
41
vs Industry
47
Median 3Y
0.7
Median 5Y
0.8
Industry
0.8
More Details
14.5
EV/S
EV/S
Enterprise Value to Sales
14.5
vs History
47
vs Industry
16
Median 3Y
12.8
Median 5Y
14.4
Industry
6.4
Forward
13.6
More Details
17
EV/GP
EV/GP
Enterprise Value to Gross Profit
17
vs History
52
vs Industry
28
Median 3Y
15.6
Median 5Y
17.3
Industry
11.7
More Details
20
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20
vs History
57
vs Industry
27
Median 3Y
20
Median 5Y
21.5
Industry
15.7
Forward
18.7
More Details
20.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.5
vs History
53
vs Industry
34
Median 3Y
20.3
Median 5Y
21.7
Industry
18.7
Forward
9
More Details
20.4
EV/OCF
EV/OCF
Enterprise Value to OCF
20.4
vs History
65
vs Industry
33
Median 3Y
21.2
Median 5Y
21.7
Industry
18.4
More Details
22.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.6
vs History
77
vs Industry
30
Median 3Y
25.6
Median 5Y
28
Industry
20.2
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
36
vs Industry
34
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
More Details

Multiples Across Competitors

WHR Competitors Multiples
Warehouse REIT PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Warehouse REIT PLC
LSE:WHR
461.4m GBP 8.9 12.3 20 20.5
US
Prologis Inc
NYSE:PLD
94.9B USD 11.4 25.5 21.9 39.2
AU
Goodman Group
ASX:GMG
54.9B AUD 24.4 59.7 129.2 129.2
US
Lineage Inc
NASDAQ:LINE
12.9B USD 2.4 -19.4 15.4 54.3
UK
SEGRO PLC
LSE:SGRO
9.3B GBP 13.9 15.8 29.2 29.9
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.7B 0 0 0 0
US
Eastgroup Properties Inc
NYSE:EGP
8.4B USD 13.2 37.1 22.3 38.9
US
Rexford Industrial Realty Inc
NYSE:REXR
7.8B USD 8.1 28.9 16.5 28.6
US
First Industrial Realty Trust Inc
NYSE:FR
6.2B USD 9.2 23.6 19.6 30.7
US
STAG Industrial Inc
NYSE:STAG
6.1B USD 8 32.5 16.3 34.2
SG
Mapletree Industrial Trust
SGX:ME8U
5.8B 0 0 0 0
P/E Multiple
Earnings Growth PEG
UK
Warehouse REIT PLC
LSE:WHR
Average P/E: 29.4
12.3
-6%
N/A
US
Prologis Inc
NYSE:PLD
25.5
-6%
N/A
AU
Goodman Group
ASX:GMG
59.7
N/A N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -19.4 N/A N/A
UK
SEGRO PLC
LSE:SGRO
15.8
-2%
N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
-1%
N/A
US
Eastgroup Properties Inc
NYSE:EGP
37.1
10%
3.7
US
Rexford Industrial Realty Inc
NYSE:REXR
28.9
15%
1.9
US
First Industrial Realty Trust Inc
NYSE:FR
23.6
-2%
N/A
US
STAG Industrial Inc
NYSE:STAG
32.5
15%
2.2
SG
Mapletree Industrial Trust
SGX:ME8U
Not Available
54%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Warehouse REIT PLC
LSE:WHR
Average EV/EBITDA: 32.3
20
8%
2.5
US
Prologis Inc
NYSE:PLD
21.9
9%
2.4
AU
Goodman Group
ASX:GMG
129.2
81%
1.6
US
Lineage Inc
NASDAQ:LINE
15.4
6%
2.6
UK
SEGRO PLC
LSE:SGRO
29.2
15%
1.9
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
4%
N/A
US
Eastgroup Properties Inc
NYSE:EGP
22.3
12%
1.9
US
Rexford Industrial Realty Inc
NYSE:REXR
16.5
12%
1.4
US
First Industrial Realty Trust Inc
NYSE:FR
19.6
11%
1.8
US
STAG Industrial Inc
NYSE:STAG
16.3
10%
1.6
SG
Mapletree Industrial Trust
SGX:ME8U
Not Available
4%
N/A

See Also

Summary
WHR intrinsic value, competitors valuation, and company profile.
DCF Valuation
WHR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WHR stock valuation using valuation multiples.
Wall Street Estimates
WHR 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
WHR 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 248,800+ 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

© 2025 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.