Kennedy-Wilson Holdings Inc
NYSE:KW

Watchlist Manager
Kennedy-Wilson Holdings Inc Logo
Kennedy-Wilson Holdings Inc
NYSE:KW
Watchlist
Price: 11.03 USD 0.55% Market Closed
Market Cap: 1.5B USD
Have any thoughts about
Kennedy-Wilson Holdings Inc?
Write Note

Relative Value

The Relative Value of one KW stock under the Base Case scenario is 34.6 USD. Compared to the current market price of 11.03 USD, Kennedy-Wilson Holdings Inc is Undervalued by 68%.

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.

KW Relative Value
Base Case
34.6 USD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
56
Median 3Y
4.1
Median 5Y
4.2
Industry
3.7
Forward
3.7
vs History
vs Industry
17
Median 3Y
6.3
Median 5Y
9.4
Industry
16.6
Forward
-8.3
vs History
38
vs Industry
29
Median 3Y
29.2
Median 5Y
10.9
Industry
11.2
vs History
vs Industry
Median 3Y
2.8
Median 5Y
-2.3
Industry
13.3
vs History
79
vs Industry
46
Median 3Y
1.1
Median 5Y
1.2
Industry
0.9
vs History
76
vs Industry
29
Median 3Y
13.5
Median 5Y
13
Industry
6.7
Forward
15.6
vs History
15
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
12
vs History
85
vs Industry
15
Median 3Y
36.9
Median 5Y
40.5
Industry
16
Forward
15.4
vs History
26
vs Industry
5
Median 3Y
86.3
Median 5Y
-81.9
Industry
19.2
Forward
26.3
vs History
38
vs Industry
8
Median 3Y
131.2
Median 5Y
54.2
Industry
18.6
vs History
vs Industry
5
Median 3Y
-23.7
Median 5Y
-39.1
Industry
20
vs History
79
vs Industry
34
Median 3Y
0.9
Median 5Y
1
Industry
0.7

Multiples Across Competitors

KW Competitors Multiples
Kennedy-Wilson Holdings Inc 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
Kennedy-Wilson Holdings Inc
NYSE:KW
1.5B USD 2.8 -4.2 28.4 86.9
DE
Vonovia SE
XETRA:VNA
24.8B EUR 51.4 -8.7 -35.7 -32
PH
SM Prime Holdings Inc
XPHS:SMPH
793.5B PHP 6 18.6 13.7 16.8
HK
Swire Properties Ltd
HKEX:1972
93.2B HKD 6.4 42.2 15.1 15.1
SG
Capitaland Investment Ltd
SGX:9CI
14.2B SGD 5.1 78.6 23.8 27.9
BM
Hongkong Land Holdings Ltd
SGX:H78
10.3B USD 4.8 -9.5 23.8 24.3
DE
Deutsche Wohnen SE
XETRA:DWNI
9.5B EUR 7.9 -38.4 16.5 23.8
SE
Sagax AB
STO:SAGA A
109.2B SEK 22.7 28.6 35.4 35.4
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
68.7B CNY 4.9 25.5 23 23
IL
Azrieli Group Ltd
TASE:AZRG
34.3B ILS 11.3 16.7 17.6 18.1
SE
Fastighets AB Balder
STO:BALD B
94.6B SEK 7.5 -19.4 35 35.5
P/E Multiple
Earnings Growth
US
Kennedy-Wilson Holdings Inc
NYSE:KW
Average P/E: 35
Negative Multiple: -4.2
N/A
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.7 N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
18.6
35%
HK
S
Swire Properties Ltd
HKEX:1972
42.2
226%
SG
Capitaland Investment Ltd
SGX:9CI
78.6
375%
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -9.5 N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -38.4 N/A
SE
S
Sagax AB
STO:SAGA A
28.6
N/A
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.5
59%
IL
Azrieli Group Ltd
TASE:AZRG
16.7
-36%
SE
Fastighets AB Balder
STO:BALD B
Negative Multiple: -19.4 N/A

See Also

Discover More
Back to Top