EN DE

The GPT Group (GPT) Fair Value & Analysis

Real Estate · AU · Market cap A$9.4B

TG The GPT Group GPT · AU
PriceA$5.17
Fair ValueA$3.49
Upside-32.5%
Quality71/100
Watch The GPT Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 94.5% net margin
Low debt · generates free cash flow
4.96% dividend yield
Ranks above peers (10/15)
Wide moat 67/100
Evidence: High Range A$2.62 – A$4.49 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated yesterday

Share price +6.8% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (A$4.49). The favourable scenario is already priced in.
  • 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$5.48 A$3.03 Fair Value A$3.49 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range A$3.03 – A$5.48 · fair‑value band A$2.62 – A$4.49 · the A$5.17 price screens above the A$3.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

The GPT Group (GPT) currently trades at A$5.17, while our model-based Fair Value estimate is A$3.49, implying the stock looks roughly 32.5% overvalued today. The Quality Score stands at 71/100 (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, The GPT Group generated revenue of A$1.0B at a net margin of 94.5%. Revenue declined 5.2% year over year. It earns a return on equity of 9.5%. Net debt stands at A$5.5B. Fundamentals as of Aug 13, 2026

Our scenario range runs from A$2.62 (bear case) to A$4.49 (bull case); at A$5.17, the current price sits above 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 8% below its 52-week high and 17% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -13% fair-value upside, at -33%, GPT screens richer 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 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. Evidence
Highest evidence
Growth DCF A$0.7600 A$2.02 A$3.68 80
Residual Income A$4.72 A$5.15 A$6.55 76
Rev-Margin DCF A$0.2300 A$1.54 A$2.90 74
All 16 models by family
DCF Models
FCF DCF A$0.6900 A$2.06 A$3.95 38
5Y Revenue Exit A$0.2300 A$1.56 A$3.18 39
5Y EBITDA Exit A$1.09 A$3.10 A$5.36 41
10Y Revenue Exit A$0.3000 A$1.51 A$2.99 36
10Y EBITDA Exit A$0.9100 A$2.53 A$4.55 37
Dividend Discount
Gordon GGM A$2.11 A$3.70 A$5.63 70
DDM Multi-Stage A$2.11 A$3.11 A$4.16 61
Multiples
P/S Multiple A$2.62 A$3.49 A$4.37 58
P/B Multiple A$6.53 A$8.71 A$10.88 55
EV/EBIT A$3.14 A$5.03 A$6.91 53
EV/EBITDA A$1.88 A$3.35 A$4.82 54
EV/Revenue A$0.1100 A$1.24 A$2.37 43
Asset-Based
NCAV (Graham) A$2.77 A$3.72 A$5.55 50
Growth DCF
Growth DCF A$0.7600 A$2.02 A$3.68 80
Rev-Margin DCF A$0.2300 A$1.54 A$2.90 74
Economic Profit
Residual Income A$4.72 A$5.15 A$6.55 76

Widest divergence: Economic Profit (A$5.15) versus Growth DCF (A$1.54). Highest evidence: Growth DCF (80).

Notify me when GPT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$1.0B
Revenue growth (YoY) -5.2%
Net margin 94.5%
Return on equity 9.5%
Free cash flow A$601M FY2025
P/E ratio 10.1
More key figures
Operating margin 61.5%
EPS (TTM) A$0.5100
Dividend yield 5.0%
EPS growth (YoY) +1,256%
Net debt A$5.5B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 66 · Market factors (momentum, volatility) 58

Profitability 39
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 80
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

The GPT Group is one of Australia's leading property groups, with assets under management of $34.1 billion across a portfolio of high quality retail, office and logistics assets.

Full company description

The GPT Group is one of Australia's leading property groups, with assets under management of $34.1 billion across a portfolio of high quality retail, office and logistics assets. The GPT Group (GPT) is a stapled entity comprised of the General Property Trust (the Trust) and its controlled entities and GPT Management Holdings Limited (the Company) and its controlled entities. General Property Trust is a registered scheme, registered and domiciled in Australia. GPT RE Limited (GPTRE) is the Responsible Entity of the General Property Trust. GPT Management Holdings Limited (GPTMHL) is a company limited by shares, incorporated and domiciled in Australia. GPTRE Limited is a wholly owned entity of GPT Management Holdings Limited. The GPT Group was incorporated in 1959 in Austalia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The GPT Group reported revenue of A$1.0B in FY2025 versus A$795M in FY2021, a compound +6.7%/yr. Reported net income was A$981M in FY2025, compounding −8.9%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$1.0B
Latest YoY
+4.2%
Avg. growth/yr (3Y) 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.
+8.1%
Avg. growth/yr (5Y) 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.
+7.5%
Avg. growth/yr (25Y) 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.
+3.1%
Revenue +6.7%/yr
FY21 A$795M
FY22 A$816M
FY23 A$900M
FY24 A$989M
FY25 A$1.0B
Net income −8.9%/yr
FY21 A$1.4B
FY22 A$469M
FY23 −A$240M
FY24 −A$201M
FY25 A$981M

GPT screens 33% overvalued. Compare with Goodman Group →

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). "The GPT Group Fair Value". https://www.fairvalue-calculator.com/stock/GPT

Peer Group

REIT - Diversified · 169 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 72 · Top 25%
Fair Value upside −33% · Below median
Return on equity (TTM) 9% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 95% · Top 25%
Operating margin (TTM) 61% · Above median
Revenue growth -5% · Bottom 25%
Dividend yield (TTM) 5.0% · Above median
Debt / equity 0.46× · Lower than median

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/E (TTM) 10.1× · Cheaper than median
P/B 0.62× · Cheaper than median
P/S (TTM) 6.39× · Pricier than median
P/FCF 11.0× · Pricier than median
EV/EBITDA 17.5× · Pricier than median
PEG 2.00× · Cheaper than median

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 0 · sector 4
FUTURE 0 · sector 13
PAST 38 · sector 18
HEALTH 77 · sector 73
DIVIDEND 99 · sector 92

VALUE 0: the price sits above our fair-value range.

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 - Diversified stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$30.05 A$7.37 -75%
VICI Properties Inc VICI $26.07 $41.74 +60%
W. P. Carey Inc WPC $70.69 $34.80 -51%
Charter Hall Group CHC A$23.56 A$10.99 -53%
Stockland SGP A$4.27 A$3.70 -13%
Fibra Uno FUNO11 31.10 MXN 54.87 MXN +76%
Mirvac Group MGR A$1.77 A$0.5700 -68%
KLCC Property Holdings 5235SS 8.70 MYR 6.66 MYR -23%
Fibra Danhos DANHOS13 28.26 MXN 49.89 MXN +77%
Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company TRGYO 93.75 TRY 131.40 TRY +40%

Compare The GPT Group 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is The GPT Group (GPT) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of A$3.49 versus a price of A$5.17, about −33% (overvalued).
What is the fair value of GPT?
Our model-based fair value for The GPT Group is A$3.49 (as of Aug 13, 2026), built from audited fundamentals. The current price is A$5.17.
What is the quality score of GPT?
The GPT Group has a Quality Score of 71/100. 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 The GPT Group (GPT)?
The GPT Group reported trailing-twelve-month revenue of about A$1.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GPT?
The net profit margin of The GPT Group is about 94.5%, meaning it keeps roughly 94.5% of revenue as net income. Based on the latest reported figures.
Does The GPT Group pay a dividend?
The GPT Group currently shows a dividend yield of about 5.13% relative to its recent price (as of Aug 13, 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 The GPT Group 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.