Warehouses de Pauw NV
XBRU:WDP

Watchlist Manager
Warehouses de Pauw NV Logo
Warehouses de Pauw NV
XBRU:WDP
Watchlist
Price: 20.56 EUR -2.1% Market Closed
Market Cap: 4.6B EUR
Have any thoughts about
Warehouses de Pauw NV?
Write Note

Relative Value

The Relative Value of one WDP stock under the Base Case scenario is 32.52 EUR. Compared to the current market price of 20.56 EUR, Warehouses de Pauw NV is Undervalued by 37%.

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.

WDP Relative Value
Base Case
32.52 EUR
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
16
Median 3Y
10.6
Median 5Y
13.3
Industry
3.7
Forward
11.6
vs History
36
vs Industry
12
Median 3Y
12.2
Median 5Y
9.6
Industry
16.6
Forward
13.9
vs History
85
vs Industry
16
Median 3Y
19.3
Median 5Y
19.9
Industry
11.2
vs History
65
vs Industry
14
Median 3Y
22.3
Median 5Y
15.2
Industry
13.3
vs History
98
vs Industry
25
Median 3Y
1.3
Median 5Y
1.7
Industry
0.9
vs History
98
vs Industry
18
Median 3Y
15.2
Median 5Y
18.1
Industry
6.7
Forward
18.4
vs History
98
vs Industry
29
Median 3Y
18
Median 5Y
20.4
Industry
12
vs History
98
vs Industry
35
Median 3Y
17.8
Median 5Y
20.5
Industry
16
Forward
19.8
vs History
98
vs Industry
39
Median 3Y
18.1
Median 5Y
20.8
Industry
19.2
Forward
18.3
vs History
68
vs Industry
19
Median 3Y
27.2
Median 5Y
28
Industry
18.6
vs History
60
vs Industry
20
Median 3Y
29.8
Median 5Y
30.4
Industry
20
vs History
98
vs Industry
19
Median 3Y
1.1
Median 5Y
1.3
Industry
0.7

Multiples Across Competitors

WDP Competitors Multiples
Warehouses de Pauw NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Warehouses de Pauw NV
XBRU:WDP
4.6B EUR 7.5 11.5 14.4 15
US
Prologis Inc
NYSE:PLD
108.1B USD 13.6 34.9 25.9 49.4
AU
Goodman Group
ASX:GMG
72.5B AUD 36.5 -732.8 137 137
US
Lineage Inc
NASDAQ:LINE
14.8B USD 1.6 -20.8 9.4 26.2
UK
SEGRO PLC
LSE:SGRO
10.6B GBP 14.4 -1 058.9 27.1 27.5
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.4B 0 0 0 0
US
Rexford Industrial Realty Inc
NYSE:REXR
9.2B USD 10.3 35.1 20.2 35.6
US
Eastgroup Properties Inc
NYSE:EGP
8.5B USD 13.5 36.4 23 40
US
First Industrial Realty Trust Inc
NYSE:FR
7.1B USD 10.9 23.1 22.1 35.2
US
Americold Realty Trust
NYSE:COLD
6.7B USD 2.5 -23.6 17 43.5
US
STAG Industrial Inc
NYSE:STAG
6.7B USD 9 37.5 17.5 37.1
P/E Multiple
Earnings Growth
BE
Warehouses de Pauw NV
XBRU:WDP
Average P/E: 29.8
11.5
1 562%
US
Prologis Inc
NYSE:PLD
34.9
-7%
AU
Goodman Group
ASX:GMG
Negative Multiple: -732.8 N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -20.8 N/A
UK
SEGRO PLC
LSE:SGRO
Negative Multiple: -1 058.9 N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
343%
US
Rexford Industrial Realty Inc
NYSE:REXR
35.1
48%
US
Eastgroup Properties Inc
NYSE:EGP
36.4
35%
US
First Industrial Realty Trust Inc
NYSE:FR
23.1
-14%
US
Americold Realty Trust
NYSE:COLD
Negative Multiple: -23.6 N/A
US
STAG Industrial Inc
NYSE:STAG
37.5
4%

See Also

Discover More
Back to Top