Valuation BWP Trust

Stocks

Market Closed - Australian S.E. Other stock markets 10:20:39 17/07/2026 +04			5-day change	1st Jan Change
3.920 ^AUD	+0.77%		+1.55%	-0.51%

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	2,841	-	-
Change	-	-8.69%	-6.68%	5.87%	1.73%	13.12%	-	-
Enterprise Value (EV) ¹	3,178	2,943	2,783	3,213	3,293	3,535	3,590	3,618
Change	-	-7.41%	-5.41%	15.43%	2.5%	7.34%	1.56%	0.78%
P/E	10.4x	5.14x	63.6x	12.7x	9.46x	12.5x	17.7x	17.2x
PBR	1.29x	1.01x	0.97x	0.91x	0.88x	0.93x	0.92x	0.89x
PEG	-	0.1x	-0.7x	0x	0.3x	-0.8x	-0.6x	5.63x
Capitalization / Revenue	18x	16.3x	14.7x	14.2x	12.4x	13.6x	13.1x	12.5x
EV / Revenue	20.9x	19.2x	17.6x	18.4x	16.2x	16.9x	16.6x	16x
EV / EBITDA	24.6x	22.9x	21.5x	22.2x	20x	19.5x	19x	18.3x
EV / EBIT	24.6x	22.9x	21.5x	22.2x	20x	19.5x	19x	18.3x
EV / FCF	27.7x	25.5x	25.4x	-	34.9x	216x	31.1x	29.7x
FCF Yield	3.61%	3.92%	3.94%	-	2.87%	0.46%	3.21%	3.37%
Dividend per Share ²	0.1829	0.1829	0.1829	0.1829	0.1865	0.1927	0.1961	0.2039
Rate of return	4.29%	4.7%	5.04%	5.29%	5.3%	4.92%	5%	5.2%
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%	88.8%	89.6%
Net sales ¹	152.2	153.3	158.2	174.5	203.3	208.9	216.3	226.4
EBITDA ¹	128.9	128.5	129.4	144.7	164.7	181.2	188.5	197.3
EBIT ¹	128.9	128.5	129.4	144.7	164.7	180.8	188.7	197.9
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	693.9	749	776.9
Reference price ²	4.260	3.890	3.630	3.460	3.520	3.920	3.920	3.920
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	12.53x	16.92x	19.51x	4.92%	1.98B
REALTY INCOME CORPORATION	41.99x	16.08x	16.66x	4.98%	61.27B
UNIBAIL-RODAMCO-WESTFIELD SE	9.39x	12.65x	15.79x	5.3%	17.1B
SEGRO PLC	12.27x	23.11x	27.22x	3.65%	16.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.41x	17.18x	25.18x	4.85%	15.22B
KLÉPIERRE	10.86x	13.69x	16.4x	5.19%	12.38B
FEDERAL REALTY INVESTMENT TRUST	32.53x	11.61x	18.32x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	7.94x	22.45x	30.39x	2.81%	10.65B
CAPITALAND ASCENDAS REIT	16.07x	12.35x	19.29x	6.08%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.35x	7.28x	11.92x	5.74%	8.75B
Average	18.83x	15.33x	20.07x	4.71%	16.43B
Weighted average by Cap.	25.63x	15.78x	19.33x	4.76%