Valuation Whitestone REIT

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-07 EDT			After hours 16:19:55
18.97 ^USD	0.00%		18.98	+0.03%

05-06	Tranche Update on Whitestone REIT's Equity Buyback Plan announced on December 19, 2025.	CI
05-06	Whitestone REIT Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	497.5	476.1	609.4	717.7	708.7	974.9	-	-
Change	-	-4.31%	28%	17.76%	-1.25%	37.57%	-	-
Enterprise Value (EV)	497.5	476.1	609.4	717.7	708.7	974.9	974.9	974.9
Change	-	-4.31%	28%	17.76%	-1.25%	37.57%	0%	0%
P/E	39x	13.6x	32.3x	19.7x	14.6x	48.6x	42.3x	42.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.7x	0.2x	0.5x	-0.8x	2.8x	94.53x
Capitalization / Revenue	3.97x	3.41x	4.15x	4.65x	4.41x	5.7x	5.45x	5.26x
EV / Revenue	0x	0x	0x	0x	0x	5.7x	5.45x	5.26x
EV / EBITDA	0x	0x	0x	0x	0x	10.3x	9.98x	-
EV / EBIT	-	0x	-	0x	0x	17.8x	-	-
EV / FCF	-	0x	-	0x	0x	18.2x	17.7x	9.24x
FCF Yield	-	6.46%	-	4,991%	3.73%	5.5%	5.67%	10.8%
Dividend per Share ²	0.4283	0.4675	0.48	0.54	-	0.57	0.5875	0.62
Rate of return	4.23%	4.85%	3.91%	3.81%	-	3%	3.1%	3.27%
EPS ²	0.26	0.71	0.38	0.72	0.95	0.39	0.448	0.45
Distribution rate	165%	65.8%	126%	75%	-	146%	131%	138%
Net sales ¹	125.4	139.4	147	154.3	160.9	171.2	179	185.3
EBITDA ¹	72.85	80.75	81.02	85.34	89.64	94.28	97.7	-
EBIT ¹	-	46.35	-	50.22	53.58	54.7	-	-
Net income ¹	12.05	35.27	19.18	36.89	49.93	20.28	23.35	23.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.13	9.64	12.29	14.17	13.89	18.97	18.97	18.97
Nbr of stocks (in thousands)	49,113	49,386	49,586	50,646	51,020	51,394	-	-
Announcement Date	3/1/22	2/28/23	3/6/24	3/3/25	2/25/26	-	-	-

¹USD in Million²USD

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.($)
WHITESTONE REIT	48.64x	-	-	3%	975M
REALTY INCOME CORPORATION	40.38x	15.67x	16.25x	5.18%	58.92B
UNIBAIL-RODAMCO-WESTFIELD SE	9.27x	12.59x	15.71x	5.35%	16.89B
SEGRO PLC	10.95x	22.54x	26.5x	3.77%	15.72B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.76B
KLÉPIERRE	10.02x	13.25x	15.95x	5.51%	11.65B
MERLIN PROPERTIES SOCIMI, S.A.	8.03x	22.62x	30.63x	2.78%	10.74B
FEDERAL REALTY INVESTMENT TRUST	31.29x	11.27x	17.78x	3.77%	10.42B
CAPITALAND ASCENDAS REIT	16x	12.31x	19.22x	6.11%	9.66B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.64x	7.23x	11.83x	5.78%	8.69B
Average	21.81x	14.92x	19.84x	4.62%	15.84B
Weighted average by Cap.	24.85x	15.47x	19.00x	4.88%