Switch theme
Sign up to access all valuation multiples
Warehouses De Pauw SA is a real estate investment trust engaged in the acquisition and development of storage, distribution, and semi-industrial facilities throughout Europe. The vast majority of the company's real estate portfolio in terms of square footage and total rental value is made up of general warehouse space, while offices represent a smaller amount. These properties are mainly located in Belgium and the Netherlands near large transportation hubs. Warehouses De Pauw derives nearly all of its revenue in the form of rental income from the same two countries. The company's tenants in terms of revenue include solar panels, third-party logistics firms, and food industry companies. It is also active in the logistics property markets of France and Romania.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Warehouses De Pauw has a last 12-month revenue (LTM) of $475M and a last 12-month EBITDA of $456M.
In the most recent fiscal year, Warehouses De Pauw achieved revenue of $492M and an EBITDA of $588M.
Warehouses De Pauw expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Warehouses De Pauw valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $475M | XXX | $492M | XXX | XXX | XXX |
| Gross Profit | $465M | XXX | $432M | XXX | XXX | XXX |
| Gross Margin | 98% | XXX | 88% | XXX | XXX | XXX |
| EBITDA | $456M | XXX | $588M | XXX | XXX | XXX |
| EBITDA Margin | 96% | XXX | 119% | XXX | XXX | XXX |
| EBIT | $452M | XXX | $411M | XXX | XXX | XXX |
| EBIT Margin | 95% | XXX | 83% | XXX | XXX | XXX |
| Net Profit | $490M | XXX | $489M | XXX | XXX | XXX |
| Net Margin | 103% | XXX | 99% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $3.4B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Warehouses De Pauw's stock price is EUR 21 (or $24).
Warehouses De Pauw has current market cap of EUR 5.0B (or $5.6B), and EV of EUR 8.0B (or $9.0B).
See Warehouses De Pauw trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $9.0B | $5.6B | XXX | XXX | XXX | XXX | $1.70 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Warehouses De Pauw has market cap of $5.6B and EV of $9.0B.
Warehouses De Pauw's trades at 18.3x EV/Revenue multiple, and 15.3x EV/EBITDA.
Equity research analysts estimate Warehouses De Pauw's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Warehouses De Pauw has a P/E ratio of 11.4x.
See valuation multiples for Warehouses De Pauw and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $5.6B | XXX | $5.6B | XXX | XXX | XXX |
| EV (current) | $9.0B | XXX | $9.0B | XXX | XXX | XXX |
| EV/Revenue | 18.9x | XXX | 18.3x | XXX | XXX | XXX |
| EV/EBITDA | 19.8x | XXX | 15.3x | XXX | XXX | XXX |
| EV/EBIT | 19.9x | XXX | 21.9x | XXX | XXX | XXX |
| EV/Gross Profit | 19.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 11.4x | XXX | 11.4x | XXX | XXX | XXX |
| EV/FCF | 85.7x | XXX | 24.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialWarehouses De Pauw's last 12 month revenue growth is 12%
Warehouses De Pauw's revenue per employee in the last FY averaged $3.8M, while opex per employee averaged $0.2M for the same period.
Warehouses De Pauw's rule of 40 is 26% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Warehouses De Pauw's rule of X is 127% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Warehouses De Pauw and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 96% | XXX | 119% | XXX | XXX | XXX |
| EBITDA Growth | 11% | XXX | 186% | XXX | XXX | XXX |
| Rule of 40 | 26% | XXX | 132% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 127% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $3.8M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 0% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 4% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Investcorp Capital | XXX | XXX | XXX | XXX | XXX | XXX |
| Waha Capital | XXX | XXX | XXX | XXX | XXX | XXX |
| ASR Nederland | XXX | XXX | XXX | XXX | XXX | XXX |
| CVC Capital Partners | XXX | XXX | XXX | XXX | XXX | XXX |
| Eurocommercial Props | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Warehouses De Pauw acquired XXX companies to date.
Last acquisition by Warehouses De Pauw was XXXXXXXX, XXXXX XXXXX XXXXXX . Warehouses De Pauw acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Warehouses De Pauw founded? | Warehouses De Pauw was founded in 1977. |
| Where is Warehouses De Pauw headquartered? | Warehouses De Pauw is headquartered in Belgium. |
| How many employees does Warehouses De Pauw have? | As of today, Warehouses De Pauw has 128 employees. |
| Who is the CEO of Warehouses De Pauw? | Warehouses De Pauw's CEO is Mr. Joost Uwents. |
| Is Warehouses De Pauw publicy listed? | Yes, Warehouses De Pauw is a public company listed on BRU. |
| What is the stock symbol of Warehouses De Pauw? | Warehouses De Pauw trades under WDP ticker. |
| When did Warehouses De Pauw go public? | Warehouses De Pauw went public in 2004. |
| Who are competitors of Warehouses De Pauw? | Similar companies to Warehouses De Pauw include e.g. Investcorp Capital, Waha Capital, ASR Nederland, CVC Capital Partners. |
| What is the current market cap of Warehouses De Pauw? | Warehouses De Pauw's current market cap is $5.6B |
| What is the current revenue of Warehouses De Pauw? | Warehouses De Pauw's last 12 months revenue is $475M. |
| What is the current revenue growth of Warehouses De Pauw? | Warehouses De Pauw revenue growth (NTM/LTM) is 12%. |
| What is the current EV/Revenue multiple of Warehouses De Pauw? | Current revenue multiple of Warehouses De Pauw is 18.9x. |
| Is Warehouses De Pauw profitable? | Yes, Warehouses De Pauw is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Warehouses De Pauw? | Warehouses De Pauw's last 12 months EBITDA is $456M. |
| What is Warehouses De Pauw's EBITDA margin? | Warehouses De Pauw's last 12 months EBITDA margin is 96%. |
| What is the current EV/EBITDA multiple of Warehouses De Pauw? | Current EBITDA multiple of Warehouses De Pauw is 19.8x. |
| What is the current FCF of Warehouses De Pauw? | Warehouses De Pauw's last 12 months FCF is $105M. |
| What is Warehouses De Pauw's FCF margin? | Warehouses De Pauw's last 12 months FCF margin is 22%. |
| What is the current EV/FCF multiple of Warehouses De Pauw? | Current FCF multiple of Warehouses De Pauw is 85.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
