EN DE

Centuria Industrial REIT (CIP) Fair Value & Analysis

Real Estate · AU · Market cap A$1.8B

CI Centuria Industrial REIT CIP · AU
PriceA$3.03
Fair ValueA$2.43
Upside-19.8%
Quality65/100
Watch Centuria Industrial REIT for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 56.7% net margin
Low debt · generates free cash flow
5.57% dividend yield
Ranks above peers (11/15)
Moderate moat 64/100
Evidence: High Range A$1.82 – A$3.04 Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 24 days ago

Share price +0.7% over the past month.

A solid business, but screening 20% overvalued on our models.

What matters now

  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$3.43 A$2.10 Fair Value A$2.43 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$2.10 – A$3.43 · fair‑value band A$1.82 – A$3.04 · the A$3.03 price screens above the A$2.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Centuria Industrial REIT (CIP) currently trades at A$3.03, while our model-based Fair Value estimate is A$2.43, implying the stock looks roughly 19.8% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Centuria Industrial REIT generated revenue of A$246M at a net margin of 56.7%. Revenue grew 6.2% year over year. It earns a return on equity of 5.7%. Net debt stands at A$1.3B. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$1.82 (bear case) to A$3.04 (bull case); at A$3.03, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 13% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -45% fair-value upside, at -20%, CIP screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF A$1.03 A$2.59 80
Residual Income A$2.94 A$2.97 A$2.75 76
Rev-Margin DCF A$0.0900 A$1.44 A$3.25 74
All 16 models by family
DCF Models
FCF DCF A$0.0100 A$1.24 A$3.20 38
5Y Revenue Exit A$0.0900 A$1.49 A$3.42 39
5Y EBITDA Exit A$0.7200 A$2.82 A$5.53 41
10Y Revenue Exit A$1.24 A$3.23 36
10Y EBITDA Exit A$0.4200 A$2.14 A$4.87 37
Dividend Discount
Gordon GGM A$1.28 A$2.31 A$3.18 70
DDM Multi-Stage A$1.28 A$2.11 A$2.47 61
Multiples
P/S Multiple A$1.82 A$2.43 A$3.04 58
P/B Multiple A$2.72 A$3.62 A$4.53 55
EV/EBIT A$2.24 A$3.54 A$4.84 53
EV/EBITDA A$1.37 A$2.38 A$3.39 54
EV/Revenue A$0.1600 A$0.9400 A$1.73 43
Asset-Based
NCAV (Graham) A$1.99 A$2.67 A$3.98 50
Growth DCF
Growth DCF A$1.03 A$2.59 80
Rev-Margin DCF A$0.0900 A$1.44 A$3.25 74
Economic Profit
Residual Income A$2.94 A$2.97 A$2.75 76

Widest divergence: Economic Profit (A$2.97) versus Growth DCF (A$1.03). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$246M
Revenue growth (YoY) +6.2%
Net margin 56.7%
Return on equity 5.7%
Free cash flow A$95.9M FY2025
P/E ratio 13.5
More key figures
Operating margin 66.0%
EPS (TTM) A$0.2200
Dividend yield 5.6%
EPS growth (YoY) +11.1%
Net debt A$1.3B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 63 · Market factors (momentum, volatility) 51

Profitability 35
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 35
Distance to the 52-week high (market factor)
Net Issuance 76
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Centuria Industrial REIT is Australia's largest domestic pure play industrial REIT and is included in the S&P/ASX 200 Index. CIP's portfolio of high-quality industrial assets is situated in key metropolitan locations throughout Au stralia and is underpinned by a quality and diverse tenant base.

Full company description

Centuria Industrial REIT is Australia's largest domestic pure play industrial REIT and is included in the S&P/ASX 200 Index. CIP's portfolio of high-quality industrial assets is situated in key metropolitan locations throughout Au stralia and is underpinned by a quality and diverse tenant base. CIP is overseen by a hand on, active manager and provides investors with income and an opportunity for capital growth from a pure play portfolio of high-quality Australian industrial assets. Centuria Property Funds No. 2 Limited (CPF2L) is the Responsible Entity for the ASX-listed Centuria Industrial REIT (CIP) (ARSN 099 680 252). CPF2L is a wholly owned subsidiary of Centuria Capital Group (CNI). CNI is an ASX-listed specialist investment manager with 21.8 billion US dollars in total assets under management (as at 31 December 2025) and strong offerings across listed real estate investment trusts, unlisted real estate funds and investment bonds. Centuria Industrial REIT was incroporated in Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Centuria Industrial REIT reported revenue of A$233M in FY2025 versus A$160M in FY2021, a compound +9.8%/yr. Reported net income was A$133M in FY2025, compounding −31.7%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$233M
Latest YoY
+2.4%
Avg. growth/yr (3Y)
+4.3%
Avg. growth/yr (5Y)
+14.6%
Avg. growth/yr (16Y)
+11.7%
Revenue +9.8%/yr
FY21 A$160M
FY22 A$205M
FY23 A$229M
FY24 A$228M
FY25 A$233M
Net income −31.7%/yr
FY21 A$611M
FY22 A$367M
FY23 −A$76.6M
FY24 A$48.1M
FY25 A$133M

CIP screens 20% overvalued. Compare with Prologis, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Centuria Industrial REIT Fair Value". https://www.fairvalue-calculator.com/stock/CIP

Peer Group

REIT - Industrial · 63 stocks

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.

Quality Score 67 · Top 25%
Fair Value upside −20% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 57% · Above median
Operating margin (TTM) 66% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 5.6% · Above median
Debt / equity 0.43× · Lower than median

Valuation Multiples vs REIT - Industrial median · lower = cheaper

P/E (TTM) 13.5× · Cheaper than median
P/B 0.52× · Cheaper than 75% of peers
P/S (TTM) 5.31× · Cheaper than median
P/FCF 13.6× · Pricier than median
EV/EBITDA 12.2× · Cheaper than median
PEG 103.60× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 7 · sector 5
FUTURE 31 · sector 19
PAST 23 · sector 27
HEALTH 79 · sector 76
DIVIDEND 100 · sector 100

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Industrial stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Prologis, Inc PLD $143.42 $61.28 -57%
Public Storage, a member of the S&P 500, PSA $322.48 $172.80 -46%
Extra Space Storage Inc EXR $147.71 $78.38 -47%
EastGroup Properties, Inc EGP $213.10 $81.41 -62%
Lineage, Inc LINE $41.42 $47.91 +16%
CapitaLand Ascendas REIT (CLAR) A17U 2.51 SGD 2.00 SGD -20%
CubeSmart CUBE $42.09 $25.06 -40%
First Industrial Realty Trust, Inc FR $66.99 $21.48 -68%
Rexford Industrial Realty, Inc REXR $39.00 $21.35 -45%
STAG Industrial, Inc STAG $41.11 $24.31 -41%

Compare Centuria Industrial REIT with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Centuria Industrial REIT (CIP) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$2.43 versus a price of A$3.03, about −20% (overvalued).
What is the fair value of CIP?
Our model-based fair value for Centuria Industrial REIT is A$2.43 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$3.03.
What is the quality score of CIP?
Centuria Industrial REIT has a Quality Score of 65/100. 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 revenue of Centuria Industrial REIT (CIP)?
Centuria Industrial REIT reported trailing-twelve-month revenue of about A$246M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of CIP?
The net profit margin of Centuria Industrial REIT is about 56.7%, meaning it keeps roughly 56.7% of revenue as net income. Based on the latest reported figures.
Does Centuria Industrial REIT pay a dividend?
Centuria Industrial REIT currently shows a dividend yield of about 5.78% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Centuria Industrial REIT and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.