|
Market Closed -
Australian S.E.
02:10:04 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 2.180 AUD | -1.36% |
|
-2.68% | -14.51% |
| 09-21 | Waypoint REIT Announces Actual Ordinary Distribution for the Quarter Ending September 30, 2026, Payable on November 30, 2026 | CI |
| 09-20 | Waypoint REIT Raises Quarterly Dividend | MT |
Company Valuation: Waypoint REIT
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,023 | 1,847 | 1,639 | 1,565 | 1,664 | 1,423 | - | - |
| Change | - | -8.69% | -11.27% | -4.53% | 6.36% | -14.5% | - | - |
| Enterprise Value (EV) 1 | 2,934 | 2,718 | 2,519 | 2,468 | 2,583 | 2,323 | 2,322 | 2,322 |
| Change | - | -7.36% | -7.33% | -2.02% | 4.67% | -10.05% | -0.05% | -0% |
| P/E | 4.95x | 14.6x | -20.7x | 11.9x | 8.46x | 11.5x | 9.64x | 9.08x |
| PBR | 0.96x | 0.91x | 0.89x | 0.84x | 0.88x | 0.74x | 0.71x | 0.69x |
| PEG | - | -0.2x | 0x | -0x | 0.2x | -0.3x | 0.5x | 1.49x |
| Capitalization / Revenue | 11.3x | 11.7x | 10.4x | 9.64x | 10.1x | 8.47x | 8.26x | 8.03x |
| EV / Revenue | 16.4x | 17.2x | 16x | 15.2x | 15.6x | 13.8x | 13.5x | 13.1x |
| EV / EBITDA | 19.1x | 18.4x | 17.1x | 16.2x | 16.6x | 14.7x | 14.3x | 13.9x |
| EV / EBIT | 19.1x | 18.4x | 17.1x | 16.2x | 16.6x | 14.7x | 14.3x | 13.9x |
| EV / FCF | 24.2x | 23.4x | 23.1x | 22.3x | 23.3x | 20.8x | 20.5x | 20.2x |
| FCF Yield | 4.13% | 4.28% | 4.33% | 4.48% | 4.29% | 4.8% | 4.87% | 4.96% |
| Dividend per Share 2 | 0.1597 | 0.166 | 0.1648 | 0.1648 | 0.1664 | 0.1707 | 0.1746 | 0.1771 |
| Rate of return | 5.64% | 6.04% | 6.75% | 7.07% | 6.53% | 7.83% | 8.01% | 8.13% |
| EPS 2 | 0.5716 | 0.1887 | -0.1177 | 0.1955 | 0.3015 | 0.1895 | 0.2262 | 0.24 |
| Distribution rate | 27.9% | 88% | -140% | 84.3% | 55.2% | 90.1% | 77.2% | 73.8% |
| Net sales 1 | 178.4 | 157.6 | 157.5 | 162.3 | 165.5 | 168 | 172.2 | 177.2 |
| EBITDA 1 | 153.3 | 147.4 | 147.6 | 152.6 | 155.2 | 158.1 | 162.3 | 167 |
| EBIT 1 | 153.3 | 147.4 | 147.6 | 152.6 | 155.2 | 158.2 | 162.6 | 167.3 |
| Net income 1 | 443.6 | 133.8 | -79.1 | 131.5 | 200.1 | 125.9 | 145.5 | 155.5 |
| Net Debt 1 | 910.5 | 870.5 | 879.4 | 902.7 | 918.4 | 900 | 898.9 | 898.9 |
| Reference price 2 | 2.830 | 2.750 | 2.440 | 2.330 | 2.550 | 2.180 | 2.180 | 2.180 |
| Nbr of stocks (in thousands) | 714,944 | 671,817 | 671,817 | 671,666 | 652,741 | 652,833 | - | - |
| Announcement Date | 2/27/22 | 2/26/23 | 2/25/24 | 2/26/25 | 2/25/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.66x | 13.95x | 14.82x | 7.73% | 1.02B | |
| 32.12x | 14.02x | 17.82x | 4.41% | 66.06B | |
| 26.44x | 10.53x | 14.28x | 4.84% | 14.9B | |
| 29.3x | 11.15x | 16.2x | 4.17% | 13.29B | |
| 15.1x | 10.97x | 15.94x | 6.65% | 12.47B | |
| 23.77x | 9.55x | 14.21x | 4.49% | 8.48B | |
| 35.35x | 14.63x | 17.68x | 4.76% | 8.34B | |
| 20.06x | 13.23x | 14.52x | 5.91% | 7.93B | |
| 14.44x | 14.54x | 15.79x | 5.87% | 7.52B | |
| 10.5x | 7.86x | 10.54x | 8.85% | 6.45B | |
| Average | 21.87x | 12.04x | 15.18x | 5.77% | 14.64B | |
| Weighted average by Cap. | 26.88x | 12.63x | 16.31x | 5.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WPR Stock
- Valuation Waypoint REIT
Select your edition
All financial news and data tailored to specific country editions
