Centuria Capital Group Valuation
Is CNI undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of CNI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: CNI (A$1.8) is trading below our estimate of fair value (A$3.42)
Significantly Below Fair Value: CNI is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for CNI?
Key metric: As CNI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is CNI's PE Ratio? | |
|---|---|
| PE Ratio | 20.4x |
| Earnings | AU$73.21m |
| Market Cap | AU$1.49b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 8x |
| Enterprise Value/EBITDA | 16.1x |
| PEG Ratio | 1.5x |
Price to Earnings Ratio vs Peers
How does CNI's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 49.9x | ||
APZ Aspen Group | 9.9x | 18.3% | AU$480.5m |
SGP Stockland | 40.5x | 17.1% | AU$12.4b |
WOT WOTSO Property | 146.3x | n/a | AU$128.1m |
APW Aims Property Securities Fund | 3x | n/a | AU$72.8m |
CNI Centuria Capital Group | 20.4x | 13.3% | AU$1.5b |
Price-To-Earnings vs Peers: CNI is good value based on its Price-To-Earnings Ratio (20.4x) compared to the peer average (49.9x).
Price to Earnings Ratio vs Industry
How does CNI's PE Ratio compare vs other companies in the Global REITs Industry?
| 10 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 10 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: CNI is expensive based on its Price-To-Earnings Ratio (20.4x) compared to the Global REITs industry average (15.6x).
Price to Earnings Ratio vs Fair Ratio
What is CNI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 20.4x |
| Fair PE Ratio | 22.3x |
Price-To-Earnings vs Fair Ratio: CNI is good value based on its Price-To-Earnings Ratio (20.4x) compared to the estimated Fair Price-To-Earnings Ratio (22.3x).
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$1.80 | AU$1.92 +6.4% | 10.9% | AU$2.45 | AU$1.70 | n/a | 9 |
| Nov ’25 | AU$1.82 | AU$1.90 +4.4% | 10.8% | AU$2.45 | AU$1.70 | n/a | 10 |
| Oct ’25 | AU$2.05 | AU$1.81 -11.5% | 5.4% | AU$1.95 | AU$1.65 | n/a | 10 |
| Sep ’25 | AU$1.73 | AU$1.83 +5.9% | 9.4% | AU$2.19 | AU$1.51 | n/a | 11 |
| Aug ’25 | AU$1.67 | AU$1.80 +8.0% | 10.7% | AU$2.19 | AU$1.51 | n/a | 11 |
| Jul ’25 | AU$1.63 | AU$1.82 +11.4% | 10.0% | AU$2.19 | AU$1.53 | n/a | 11 |
| Jun ’25 | AU$1.73 | AU$1.82 +5.2% | 10.0% | AU$2.19 | AU$1.53 | n/a | 11 |
| May ’25 | AU$1.71 | AU$1.82 +6.1% | 10.0% | AU$2.19 | AU$1.53 | n/a | 11 |
| Apr ’25 | AU$1.75 | AU$1.80 +2.9% | 9.8% | AU$2.19 | AU$1.53 | n/a | 11 |
| Mar ’25 | AU$1.66 | AU$1.80 +8.5% | 9.8% | AU$2.19 | AU$1.53 | n/a | 11 |
| Feb ’25 | AU$1.66 | AU$1.69 +2.1% | 7.9% | AU$1.94 | AU$1.47 | n/a | 10 |
| Jan ’25 | AU$1.76 | AU$1.62 -7.8% | 9.4% | AU$1.94 | AU$1.45 | n/a | 10 |
| Dec ’24 | AU$1.44 | AU$1.67 +16.2% | 12.6% | AU$2.15 | AU$1.45 | n/a | 11 |
| Nov ’24 | AU$1.18 | AU$1.68 +42.9% | 12.9% | AU$2.15 | AU$1.45 | AU$1.82 | 10 |
| Oct ’24 | AU$1.36 | AU$1.73 +27.1% | 12.3% | AU$2.15 | AU$1.45 | AU$2.05 | 10 |
| Sep ’24 | AU$1.47 | AU$1.73 +17.8% | 13.0% | AU$2.15 | AU$1.45 | AU$1.73 | 9 |
| Aug ’24 | AU$1.69 | AU$1.91 +13.6% | 10.7% | AU$2.25 | AU$1.60 | AU$1.67 | 9 |
| Jul ’24 | AU$1.65 | AU$2.04 +23.8% | 11.4% | AU$2.45 | AU$1.70 | AU$1.63 | 9 |
| Jun ’24 | AU$1.76 | AU$2.13 +21.1% | 12.4% | AU$2.57 | AU$1.79 | AU$1.73 | 8 |
| May ’24 | AU$1.72 | AU$2.12 +23.3% | 13.2% | AU$2.57 | AU$1.79 | AU$1.71 | 7 |
| Apr ’24 | AU$1.51 | AU$2.15 +42.5% | 11.8% | AU$2.57 | AU$1.85 | AU$1.75 | 7 |
| Mar ’24 | AU$1.76 | AU$2.16 +23.0% | 11.4% | AU$2.57 | AU$1.89 | AU$1.66 | 7 |
| Feb ’24 | AU$1.87 | AU$2.26 +20.7% | 14.6% | AU$2.71 | AU$1.86 | AU$1.66 | 7 |
| Jan ’24 | AU$1.71 | AU$2.24 +31.2% | 14.1% | AU$2.71 | AU$1.86 | AU$1.76 | 8 |
| Dec ’23 | AU$1.85 | AU$2.24 +20.9% | 14.1% | AU$2.71 | AU$1.86 | AU$1.44 | 8 |
| Nov ’23 | AU$1.75 | AU$2.40 +36.9% | 9.8% | AU$2.71 | AU$2.00 | AU$1.18 | 8 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Aspen Group
AU$480.5m
Aspen is a leading provider of quality accommodation on competitive terms in residential, retirement and park communities.
APZ
AU$2.40
7D
13.2%
1Y
41.2%
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$2.13
7D
0.9%
1Y
15.1%
Rural Funds Group
AU$728.8m
An agricultural Real Estate Investment Trust (REIT) listed on the ASX under the code RFF.
RFF
AU$1.87
7D
0.5%
1Y
1.1%