|
Delayed
Australian S.E.
01:10:33 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 2.090 AUD | 0.00% |
|
+1.46% | -18.04% |
| 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 | 1,364 | - | - |
| Change | - | -8.69% | -11.27% | -4.53% | 6.36% | -18.03% | - | - |
| Enterprise Value (EV) 1 | 2,934 | 2,718 | 2,519 | 2,468 | 2,583 | 2,264 | 2,263 | 2,263 |
| Change | - | -7.36% | -7.33% | -2.02% | 4.67% | -12.33% | -0.05% | -0% |
| P/E | 4.95x | 14.6x | -20.7x | 11.9x | 8.46x | 11x | 9.24x | 8.71x |
| PBR | 0.96x | 0.91x | 0.89x | 0.84x | 0.88x | 0.7x | 0.69x | 0.66x |
| PEG | - | -0.2x | 0x | -0x | 0.2x | -0.3x | 0.5x | 1.43x |
| Capitalization / Revenue | 11.3x | 11.7x | 10.4x | 9.64x | 10.1x | 8.12x | 7.92x | 7.7x |
| EV / Revenue | 16.4x | 17.2x | 16x | 15.2x | 15.6x | 13.5x | 13.1x | 12.8x |
| EV / EBITDA | 19.1x | 18.4x | 17.1x | 16.2x | 16.6x | 14.3x | 13.9x | 13.6x |
| EV / EBIT | 19.1x | 18.4x | 17.1x | 16.2x | 16.6x | 14.3x | 13.9x | 13.5x |
| EV / FCF | 24.2x | 23.4x | 23.1x | 22.3x | 23.3x | 20.3x | 20x | 19.7x |
| FCF Yield | 4.13% | 4.28% | 4.33% | 4.48% | 4.29% | 4.93% | 4.99% | 5.09% |
| 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% | 8.17% | 8.35% | 8.48% |
| 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 | 2.090 | 2.090 | 2.090 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.03x | 13.48x | 14.32x | 8.17% | 959M | |
| 38.9x | 18.12x | 22.78x | 3.35% | 121B | |
| 31.38x | 14.1x | 18.11x | 4.38% | 66.51B | |
| 36.72x | 14.64x | 15.14x | 5.89% | 52.21B | |
| 17.76x | 15.04x | 17.11x | 1.16% | 37.24B | |
| 15.98x | 24.8x | 27.16x | 3.59% | 16.49B | |
| 26.44x | 10.64x | 14.63x | 4.73% | 15.24B | |
| 8.07x | 11.73x | 14.37x | 6.18% | 14.47B | |
| 17.81x | 15.99x | 23.24x | 5.4% | 13.88B | |
| 28.97x | 11.08x | 16.23x | 4.21% | 13.2B | |
| Average | 23.31x | 14.96x | 18.31x | 4.71% | 35.15B | |
| Weighted average by Cap. | 30.75x | 15.88x | 19.42x | 4.01% |
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
