Cromwell Property Group Valuation
Is CMW undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of CMW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: CMW (A$0.39) is trading above our estimate of fair value (A$0.33)
Significantly Below Fair Value: CMW is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for CMW?
Key metric: As CMW is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is CMW's PS Ratio? | |
|---|---|
| PS Ratio | 4.6x |
| Sales | AU$219.70m |
| Market Cap | AU$1.01b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 9.6x |
| Enterprise Value/EBITDA | 14.9x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does CMW's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 5.2x | ||
ABG Abacus Group | 5.4x | 1.2% | AU$1.0b |
COF Centuria Office REIT | 4.4x | -4.5% | AU$707.8m |
AOF Australian Unity Office Fund | 6.9x | -77.9% | AU$173.4m |
GDI GDI Property Group | 4.2x | 2.3% | AU$317.1m |
CMW Cromwell Property Group | 4.6x | 6.3% | AU$1.0b |
Price-To-Sales vs Peers: CMW is good value based on its Price-To-Sales Ratio (4.6x) compared to the peer average (5.2x).
Price to Sales Ratio vs Industry
How does CMW's PS Ratio compare vs other companies in the Global Office REITs Industry?
| 8 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
| 8 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Sales vs Industry: CMW is good value based on its Price-To-Sales Ratio (4.6x) compared to the Global Office REITs industry average (4.9x).
Price to Sales Ratio vs Fair Ratio
What is CMW's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 4.6x |
| Fair PS Ratio | 8.9x |
Price-To-Sales vs Fair Ratio: CMW is good value based on its Price-To-Sales Ratio (4.6x) compared to the estimated Fair Price-To-Sales Ratio (8.9x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | AU$0.39 | AU$0.53 +36.8% | 17.9% | AU$0.66 | AU$0.46 | n/a | 3 |
| Nov ’25 | AU$0.41 | AU$0.53 +30.0% | 17.9% | AU$0.66 | AU$0.46 | n/a | 3 |
| Oct ’25 | AU$0.46 | AU$0.53 +15.8% | 17.9% | AU$0.66 | AU$0.46 | n/a | 3 |
| Sep ’25 | AU$0.41 | AU$0.53 +26.9% | 17.9% | AU$0.66 | AU$0.46 | n/a | 3 |
| Aug ’25 | AU$0.43 | AU$0.53 +24.0% | 16.9% | AU$0.66 | AU$0.46 | n/a | 3 |
| Jul ’25 | AU$0.40 | AU$0.54 +35.0% | 16.0% | AU$0.66 | AU$0.46 | n/a | 3 |
| Jun ’25 | AU$0.45 | AU$0.54 +21.3% | 16.0% | AU$0.66 | AU$0.46 | n/a | 3 |
| May ’25 | AU$0.40 | AU$0.55 +40.1% | 19.0% | AU$0.70 | AU$0.46 | n/a | 3 |
| Apr ’25 | AU$0.43 | AU$0.55 +27.2% | 19.0% | AU$0.70 | AU$0.46 | n/a | 3 |
| Mar ’25 | AU$0.42 | AU$0.63 +50.8% | 14.9% | AU$0.70 | AU$0.50 | n/a | 3 |
| Feb ’25 | AU$0.41 | AU$0.63 +52.6% | 14.9% | AU$0.70 | AU$0.50 | n/a | 3 |
| Jan ’25 | AU$0.42 | AU$0.64 +53.2% | 12.5% | AU$0.70 | AU$0.53 | n/a | 3 |
| Dec ’24 | AU$0.43 | AU$0.64 +49.6% | 12.5% | AU$0.70 | AU$0.53 | n/a | 3 |
| Nov ’24 | AU$0.33 | AU$0.64 +97.9% | 12.5% | AU$0.70 | AU$0.53 | AU$0.41 | 3 |
| Oct ’24 | AU$0.37 | AU$0.72 +93.9% | 15.4% | AU$0.85 | AU$0.55 | AU$0.46 | 4 |
| Sep ’24 | AU$0.47 | AU$0.76 +62.2% | 16.9% | AU$0.88 | AU$0.55 | AU$0.41 | 4 |
| Aug ’24 | AU$0.55 | AU$0.80 +44.5% | 13.5% | AU$0.90 | AU$0.63 | AU$0.43 | 4 |
| Jul ’24 | AU$0.54 | AU$0.82 +54.2% | 8.0% | AU$0.90 | AU$0.75 | AU$0.40 | 4 |
| Jun ’24 | AU$0.54 | AU$0.82 +52.8% | 8.0% | AU$0.90 | AU$0.75 | AU$0.45 | 4 |
| May ’24 | AU$0.57 | AU$0.82 +44.7% | 8.0% | AU$0.90 | AU$0.75 | AU$0.40 | 4 |
| Apr ’24 | AU$0.56 | AU$0.82 +48.6% | 8.0% | AU$0.90 | AU$0.75 | AU$0.43 | 4 |
| Mar ’24 | AU$0.68 | AU$0.88 +29.4% | 9.7% | AU$0.99 | AU$0.75 | AU$0.42 | 4 |
| Feb ’24 | AU$0.74 | AU$0.92 +24.7% | 7.9% | AU$0.99 | AU$0.80 | AU$0.41 | 4 |
| Jan ’24 | AU$0.67 | AU$0.92 +37.7% | 7.9% | AU$0.99 | AU$0.80 | AU$0.42 | 4 |
| Dec ’23 | AU$0.71 | AU$0.94 +30.9% | 8.7% | AU$1.00 | AU$0.80 | AU$0.43 | 4 |
| Nov ’23 | AU$0.72 | AU$0.95 +30.8% | 6.4% | AU$1.00 | AU$0.85 | AU$0.33 | 4 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Rural Funds Group
AU$732.7m
An agricultural Real Estate Investment Trust (REIT) listed on the ASX under the code RFF.
RFF
AU$1.89
7D
0.8%
1Y
0.7%
Aspen Group
AU$526.6m
Aspen is a leading provider of quality accommodation on competitive terms in residential, retirement and park communities.
APZ
AU$2.63
7D
9.6%
1Y
53.8%
Vicinity Centres
AU$9.7b
Vicinity Centres (Vicinity or the Group) is one of Australia's leading retail property groups with a fully integrated asset management platform, and $24 billion in retail assets under management across 60 shopping centres, making it the second largest listed manager of Australian retail property.
VCX
AU$2.15
7D
0%
1Y
18.5%