Warehouses de Pauw Comm VA (WDP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Warehouses de Pauw Comm VA stock €17.68, price €19.40, that is 8.9% below the price, quality 54 out of 100. Rating: fairly valued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range €16.91 – €36.35 · fair‑value band €5.45 – €37.56 · the €19.40 price screens above the €17.68 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Warehouses de Pauw Comm VA in your weekly email
Every Wednesday you see whether Warehouses de Pauw Comm VA is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Warehouses De Pauw SA develops and invests in logistics real estate warehouses and offices.
Show moreShow less
WDP's property portfolio comprises more than 9 million m. This international portfolio of semi-industrial and logistics buildings is spread over more than 350 sites at prime logistics locations for storage and distribution in Belgium, the Netherlands, France, Luxembourg, Germany and Romania.
Warehouses De Pauw SA was incorporated in May 27th, 1977 in Belgium.
Stock analysis
Warehouses de Pauw Comm VA (WDP) currently trades at €19.40, while our model-based Fair Value estimate is €17.68, so the stock looks roughly fairly valued today (gap 9.7%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €17.68 per share, and 4 of the 16 models we run sit above the €19.40 price.
Bear case: the Dividend Discount group reads lowest at €9.06, and 12 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: €5.45 (bear) to €37.56 (bull), the price of €19.40 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Warehouses de Pauw Comm VA reported revenue of €522M in FY2025 versus €279M in FY2021, a compound +17.0%/yr. Reported net income was €354M in FY2025, compounding −22.5%/yr from FY2021.
Key figures
Market cap €5.1B Mid · P/E ratio 11.8 · P/S ratio 8.88 · EPS (TTM) €1.65 · Dividend yield 6.3% · Net margin 68.0% · Return on equity 7.8% · Return on assets (EBIT) 6.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 66 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −32% fair-value upside, at −9%, WDP screens cheaper than that median.
Fair Value models
Bear€5.45Fair Value €17.68Bull€37.56
Price €19.40 · Downside -8.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€0.3590 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+19.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.0%
Start year 2020 (pandemic). Over 10 years: +15.0% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−2.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.5%
Dividend (yield on the price)6.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−8.5% vs 4.6%, slowing
Profit margin 2005 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.104% → 79%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+17.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +14.5% a year for the price and +3.6% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (13 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
AI conclusion: Scale in logistics assets across Europe forms the main strength while high debt relative to equity and modest returns weaken overall durability.
Main risk: High total debt relative to equity threatens refinancing capacity and continued funding of the logistics investment pipeline.
WDP just raised four hundred million euros through a capital increase to back new logistics investments in Germany, Italy and elsewhere while preparing for its combination with Argan. The larger platform would create a top-tier European industrial REIT with substantial rental income and a big pipeline, yet the new shares increase the equity base. Does the operating scale and cross-border reach from the merger generate enough earnings growth to more than compensate for the added share count?
Compare Warehouses de Pauw Comm VA with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Industrial · 51 stocks
Beats the industry median on 9/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside−8.9% · Above median
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets4.0% · Above median
Net margin (12 months)68.0% · Above median
Operating margin (12 months)84.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)5.6% · Above median
Dividend yield (12 months)6.3% · Above median
Balance sheet
Debt / equity0.65× · Above median
Valuation Multiplesvs REIT - Industrial median · lower = cheaper
P/E (12 months)11.8× · Cheaper than median
P/B1.02× · Pricier than median
P/S (12 months)8.88× · Pricier than median
Price / free cash flow (fiscal year)17.2× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Warehouses de Pauw Comm VA Fair Value". https://www.fairvalue-calculator.com/stock/WDP
Frequently asked questions
Is Warehouses de Pauw Comm VA (WDP) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of €17.68 versus a price of €19.40, about 9% lower (fairly valued).
What is the fair value of WDP?
Our model-based fair value for Warehouses de Pauw Comm VA is €17.68 (as of Nov 7, 2026), built from audited fundamentals. The current price: €19.40.
What is the quality score of WDP?
Warehouses de Pauw Comm VA has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Warehouses de Pauw Comm VA (WDP)?
Our model-based price target is the fair value of €17.68 (as of Nov 7, 2026) from 16 valuation models. Cautious scenario €5.45, optimistic scenario €37.56. It is a calculation from audited fundamentals, not an analyst target.
What is the Warehouses de Pauw Comm VA stock forecast for 2026?
Our models put fair value at €17.68, about 9% lower versus a price of €19.40 (fairly valued). Cautious scenario €5.45, optimistic scenario €37.56. The calculation is refreshed regularly with new filings.
What is the revenue of Warehouses de Pauw Comm VA (WDP)?
Warehouses de Pauw Comm VA reported trailing-twelve-month revenue of about €575M (latest available figure, as of Nov 7, 2026).
Does Warehouses de Pauw Comm VA pay a dividend?
Warehouses de Pauw Comm VA currently shows a dividend yield of 6.34% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Warehouses de Pauw Comm VA (WDP) and when is the ex-dividend date?
Warehouses de Pauw Comm VA pays a dividend of €1.23 per share a year, a dividend yield of 6.3%. The last ex-dividend date was Apr 30, 2026. A dividend has been paid every year since at least 2000. The payout ratio is 74.5% of earnings. Free cash flow covers the dividend 0.92 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Warehouses de Pauw Comm VA (WDP)?
For today's price to be fair in a discounted-cash-flow model, Warehouses de Pauw Comm VA would have to grow free cash flow by +17.0 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of WDP use?
Our models discount Warehouses de Pauw Comm VA at 10.3 %: a base by market capitalisation (mid), damped by beta 1.02, country premium for Belgium. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Warehouses de Pauw Comm VA that is +17.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Warehouses de Pauw Comm VA (WDP) delivered so far?
Over the past 5 years revenue at Warehouses de Pauw Comm VA grew +16.0 % a year. The price currently implies free-cash-flow growth of +17.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Warehouses de Pauw Comm VA (WDP) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Warehouses de Pauw Comm VA (+17.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Warehouses de Pauw Comm VA (WDP)?
The free-cash-flow yield on the price is 6.45 %: that much free cash flow Warehouses de Pauw Comm VA produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Warehouses de Pauw Comm VA (WDP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Warehouses de Pauw Comm VA it is €17.68 per share (as of Nov 7, 2026), against a price of €19.40. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Warehouses de Pauw Comm VA stock overvalued or undervalued in 2026?
As of Nov 7, 2026, WDP trades above its calculated fair value: price €19.40, fair value €17.68, a gap of about −9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WDP?
No. The price is what the market pays today (€19.40); the fair value is what the company's own numbers justify (€17.68). For Warehouses de Pauw Comm VA the two are €1.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Warehouses de Pauw Comm VA worth?
The market values Warehouses de Pauw Comm VA at about €5.1B (market capitalisation, as of Nov 7, 2026). Per share that is €19.40; our models calculate a fair value of €17.68 per share.
What do the bullish and bearish scenarios say about WDP?
Our models span a range for Warehouses de Pauw Comm VA: cautious scenario €5.45, base €17.68, optimistic €37.56 per share (as of Nov 7, 2026, price €19.40). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WDP?
Warehouses de Pauw Comm VA trades at a price-to-earnings ratio of 11.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €17.68 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 14.4. Other multiples: PEG 3.5, P/B 1.0, P/S 8.9, EV/EBITDA 17.4.
What is the PEG ratio of WDP?
The PEG ratio of Warehouses de Pauw Comm VA is 3.51 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Warehouses de Pauw Comm VA (WDP)?
Balance-sheet figures for Warehouses de Pauw Comm VA (as of Nov 7, 2026): return on equity 7.8%, debt of 0.65 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is WDP from its 52-week high?
Warehouses de Pauw Comm VA trades at €19.40, about 23% below its 52-week high of €25.07 and 3% above the low of €18.75 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €17.68 is for.
Which stocks are comparable to Warehouses de Pauw Comm VA?
From the same area (Real Estate) we also value Prologis, Inc, Public Storage, Extra Space Storage Inc, EastGroup Properties, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Warehouses de Pauw Comm VA stock attractive at the current price?
The data as of Nov 7, 2026: price €19.40, calculated fair value €17.68 (−9%), Quality Score 54/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WDP calculated?
We run Warehouses de Pauw Comm VA through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of €17.68 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Warehouses de Pauw Comm VA itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Warehouses de Pauw Comm VA (WDP)?
The closing price on Nov 6, 2026 was €19.40. Our model-based fair value is €17.68, about 9% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Warehouses de Pauw Comm VA right now?
The model range is unusually wide (€5.45 to €37.56). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Warehouses de Pauw Comm VA (WDP) come from?
Earnings per share at Warehouses de Pauw Comm VA grew +3.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.5 %, EBIT margin −6.6 %, tax rate −0.3 %, residual (interest, one-offs) +2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Warehouses de Pauw Comm VA
How large is the market capitalisation of Warehouses de Pauw Comm VA (WDP)?
The market capitalisation of Warehouses de Pauw Comm VA is €5.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Warehouses de Pauw Comm VA (WDP)?
The price-to-sales ratio of Warehouses de Pauw Comm VA is 8.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Warehouses de Pauw Comm VA (WDP)?
Earnings per share at Warehouses de Pauw Comm VA are €1.65 (price ÷ EPS = P/E 11.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Warehouses de Pauw Comm VA (WDP)?
The dividend yield of Warehouses de Pauw Comm VA is 6.3% (payout 74.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Warehouses de Pauw Comm VA (WDP)?
The net margin of Warehouses de Pauw Comm VA is 68.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Warehouses de Pauw Comm VA (WDP)?
The return on equity (ROE) of Warehouses de Pauw Comm VA is 7.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Warehouses de Pauw Comm VA (WDP)?
On an EBIT basis the return on assets of Warehouses de Pauw Comm VA is 6.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Warehouses de Pauw Comm VA (WDP)?
The operating margin of Warehouses de Pauw Comm VA is 84.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Warehouses de Pauw Comm VA (WDP)?
Revenue at Warehouses de Pauw Comm VA is growing +5.6% versus a year earlier (3y avg +16.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Warehouses de Pauw Comm VA (WDP)?
Earnings per share at Warehouses de Pauw Comm VA are growing −13.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Warehouses de Pauw Comm VA (WDP) carry?
The net debt of Warehouses de Pauw Comm VA is €3.5B (fiscal year 2025, ≈ 11.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Warehouses de Pauw Comm VA in the live analysis
One click puts Warehouses de Pauw Comm VA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026