Valuation BWP Trust

Stocks

Market Closed - Australian S.E. Other stock markets 10:13:18 06/08/2026 +04			5-day change	1st Jan Change
3.890 ^AUD	0.00%		-1.52%	-1.27%

07-06	BWP Trust Relies on Higher Rents to Boost Net Profits
06-24	BWP Expects AU$115.6 Million Net Gain From Property Portfolio Revaluation	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,737	2,499	2,332	2,469	2,512	2,819	-	-
Change	-	-8.69%	-6.68%	5.87%	1.73%	12.25%	-	-
Enterprise Value (EV) ¹	3,178	2,943	2,783	3,213	3,293	3,513	3,568	3,597
Change	-	-7.41%	-5.41%	15.43%	2.5%	6.69%	1.57%	0.79%
P/E	10.4x	5.14x	63.6x	12.7x	9.46x	12.4x	17.6x	17.1x
PBR	1.29x	1.01x	0.97x	0.91x	0.88x	0.92x	0.91x	0.88x
PEG	-	0.1x	-0.7x	0x	0.3x	-0.8x	-0.6x	5.6x
Capitalization / Revenue	18x	16.3x	14.7x	14.2x	12.4x	13.5x	13x	12.4x
EV / Revenue	20.9x	19.2x	17.6x	18.4x	16.2x	16.8x	16.4x	15.8x
EV / EBITDA	24.6x	22.9x	21.5x	22.2x	20x	19.4x	18.9x	18.2x
EV / EBIT	24.6x	22.9x	21.5x	22.2x	20x	19.5x	18.9x	18.2x
EV / FCF	27.7x	25.5x	25.4x	-	34.9x	215x	30.9x	29.5x
FCF Yield	3.61%	3.92%	3.94%	-	2.87%	0.46%	3.23%	3.39%
Dividend per Share ²	0.1829	0.1829	0.1829	0.1829	0.1865	0.1927	0.1959	0.2037
Rate of return	4.29%	4.7%	5.04%	5.29%	5.3%	4.95%	5.04%	5.24%
EPS ²	0.4099	0.7575	0.0571	0.2729	0.3722	0.313	0.2209	0.2276
Distribution rate	44.6%	24.1%	320%	67%	50.1%	61.6%	88.7%	89.5%
Net sales ¹	152.2	153.3	158.2	174.5	203.3	209.1	217.1	227.2
EBITDA ¹	128.9	128.5	129.4	144.7	164.7	181	188.4	197.1
EBIT ¹	128.9	128.5	129.4	144.7	164.7	180.6	188.6	197.7
Net income ¹	263.2	486.6	36.69	180.2	265.6	254.8	190.4	196.1
Net Debt ¹	441.6	443.7	451.6	744.3	781.7	694.2	749.3	777.3
Reference price ²	4.260	3.890	3.630	3.460	3.520	3.890	3.890	3.890
Nbr of stocks (in thousands)	642,384	642,384	642,384	713,511	713,511	724,733	-	-
Announcement Date	03/08/21	02/08/22	01/08/23	13/08/24	04/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BWP TRUST	12.43x	16.81x	19.42x	4.95%	1.99B
REALTY INCOME CORPORATION	40.16x	15.49x	16.17x	5.18%	58.47B
SEGRO PLC	17.14x	23.77x	28.68x	3.36%	17.71B
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.56x	15.4x	5.26%	17.41B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.66x	17.3x	25.75x	4.8%	15.52B
KLÉPIERRE	11.17x	14.11x	16.79x	4.93%	13.24B
MERLIN PROPERTIES SOCIMI, S.A.	9.84x	21.96x	29.68x	2.85%	10.59B
FEDERAL REALTY INVESTMENT TRUST	29.39x	11.4x	17.89x	3.75%	10.59B
CAPITALAND ASCENDAS REIT	16.3x	12.84x	19.53x	5.83%	10.02B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.89x	7.34x	11.76x	5.75%	8.73B
Average	19.45x	15.36x	20.11x	4.66%	16.43B
Weighted average by Cap.	25.15x	15.71x	19.39x	4.76%