Valuation Tritax Big Box REIT plc

Equities

Market Closed - London S.E. Other stock markets 11:35:03 2025-01-21 EST			5-day change	1st Jan Change
142.50 ^GBX	+4.32%		+9.87%	+7.39%

05:52am	Tritax Big Box REIT acquires Heathrow site for data centre development	AN
04:19am	Tritax Big Box REIT Buys Land for UK Data Center Project	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,540	2,886	4,651	2,590	3,215	3,389	3,389	-
Change	-	13.64%	61.13%	-44.31%	24.14%	5.39%	0%	-
Enterprise Value (EV) ¹	3,666	4,172	5,925	4,168	4,806	5,251	5,214	5,278
Change	-	13.79%	42.02%	-29.64%	15.29%	9.27%	-0.71%	1.23%
P/E ratio	17.8x	6.38x	4.5x	-4.32x	45.4x	10.9x	9.15x	8.93x
PBR	-	-	1.14x	0.77x	0.92x	0.75x	0.71x	0.67x
PEG	-	0x	0x	0x	-0x	0x	0.5x	3.57x
Capitalization / Revenue	17.6x	17.9x	25.2x	12.6x	14.5x	12.4x	10.8x	10.1x
EV / Revenue	25.4x	25.8x	32.1x	20.2x	21.6x	19.2x	16.6x	15.7x
EV / EBITDA	28.9x	27.4x	32.3x	22.6x	24.9x	20.2x	18.3x	17.5x
EV / EBIT	28.9x	28.3x	33.3x	22.8x	24.9x	20.1x	18.5x	17.9x
EV / FCF	-19x	-29.5x	-49x	-38.7x	-	-156x	221x	132x
FCF Yield	-5.27%	-3.39%	-2.04%	-2.59%	-	-0.64%	0.45%	0.76%
Dividend per Share ²	0.0685	0.064	0.067	0.07	0.073	0.0764	0.0811	0.0871
Rate of return	4.6%	3.81%	2.69%	5.05%	4.32%	5.6%	5.94%	6.38%
EPS ²	0.0838	0.263	0.5531	-0.3208	0.0372	0.1249	0.1493	0.153
Distribution rate	81.7%	24.3%	12.1%	-21.8%	196%	61.2%	54.3%	56.9%
Net sales ¹	144.3	161.5	184.6	206	222.1	273.9	314.3	336.8
EBITDA ¹	126.7	152	183.4	184.8	193.2	259.6	285.1	301.6
EBIT ¹	126.7	147.5	178	183.1	193.2	260.9	282.5	295.4
Net income ¹	141.2	449.4	972.6	-599.4	70	361.8	443.3	480.8
Net Debt ¹	1,126	1,285	1,274	1,578	1,590	1,863	1,825	1,890
Reference price ²	1.488	1.679	2.490	1.386	1.689	1.366	1.366	1.366
Nbr of stocks (in thousands)	1,706,975	1,719,142	1,867,781	1,868,827	1,903,738	2,480,677	2,480,677	-
Announcement Date	3/17/20	3/10/21	3/3/22	3/2/23	3/1/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
TRITAX BIG BOX REIT PLC	10.94x	19.18x	20.23x	+5.60%	4.17B
PROLOGIS, INC.	35.08x	17.82x	22.82x	+3.51%	101B
GOODMAN GROUP	30.79x	25.12x	28.97x	+0.80%	45.56B
REXFORD INDUSTRIAL REALTY, INC.	32.22x	13.01x	18.82x	+4.28%	8.66B
EASTGROUP PROPERTIES, INC.	35.13x	14.71x	21.16x	+3.30%	7.98B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.47x	13.3x	19.76x	+2.91%	6.72B
STAG INDUSTRIAL, INC.	35.78x	11.91x	16.32x	+4.35%	6.19B
TERRENO REALTY CORPORATION	40.73x	17.7x	27.43x	+3.06%	6.1B
AMERICOLD REALTY TRUST, INC.	-191.72x	3.56x	15.42x	+4.11%	6.08B
MAPLETREE LOGISTICS TRUST	20.76x	15.68x	21.66x	+6.30%	4.77B
Average	7.52x	15.20x	21.26x	+3.82%	19.76B
Weighted average by Cap.	26.00x	18.36x	23.52x	+3.03%