Warehouses de Pauw Comm VA (WDP) Fair Value & Analysis
Real Estate · BE · Market cap €5.3B · ISIN BE0974349814
What is Warehouses de Pauw Comm VA really worth?
A solid business, but trading 39% above our fair value of €15.53.
Strengths
Risks
For context
Fair value as of: Aug 13, 2026
From 16 valuation models · updated 22 days ago
Share price −1.3% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (€10.58 to €23.03) leaves room in how you read the outcome.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
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 €16.87 – €36.27 · fair‑value band €10.58 – €23.03 · the €21.64 price screens above the €15.53 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.
Analysis
Warehouses de Pauw Comm VA (WDP) currently trades at €21.64, while our model-based Fair Value estimate is €15.53, implying the stock looks roughly 39.3% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Real Estate sector. Bull case: the Economic Profit group reads highest at a median of €17.56 per share, and 4 of the 16 models we run sit above the €21.64 price. Bear case: the Growth DCF group reads lowest at €8.68, and 12 of the 16 models stay below the price. Evidence for this calculation is high.
Over the trailing twelve months, Warehouses de Pauw Comm VA generated revenue of €547M at a net margin of 69.8%. Revenue grew 1.0% year over year. It earns a return on equity of 7.7%. Net debt stands at €3.5B. Fundamentals as of Aug 13, 2026
Our scenario range runs from €10.58 (bear case) to €23.03 (bull case); at €21.64, 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 14% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −43% fair-value upside, at −28%, WDP screens cheaper than that median.
Fair Value models
This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly €0.5339 per share, which is 3.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.
All 16 models by family
Widest divergence: Economic Profit (€17.56) versus Growth DCF (€8.68). Highest evidence: Residual Income (76).
Notify me when WDP reaches fair value
Put WDP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 50 · Market factors (momentum, volatility) 49
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Warehouses De Pauw SA develops and invests in logistics real estate warehouses and offices. WDP's property portfolio comprises more than 9 million m.
Full company description
Warehouses De Pauw SA develops and invests in logistics real estate warehouses and offices. 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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
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.
of which total revenue +15.5 % · buybacks/dilution −6.1 %
Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).
WDP screens 39% overvalued. Compare with Prologis, Inc →
Earlier news
External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.
- Warehouses De Pauw SA (WDPSF) (Q2 2026) Earnings Call Highlights: Strategic Expansion and ARGAN ...
- Warehouses De Pauw SA (WDPSF) Full Year 2025 Earnings Call Highlights: Strong Growth and ...
- Is Warehouses De Pauw’s 2025 Recovery for Real After Improving Logistics Demand?
- Warehouses De Pauw SA (WDPSF) (FY 2024) Earnings Call Highlights: Strategic Growth and ...
Peer Group
REIT - Industrial · 56 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.
Valuation Multiples vs REIT - Industrial median · lower = cheaper
Strength profile in five axes (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: 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.
Similar stocks
10 more REIT - Industrial stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Prologis, Inc PLD | $140.70 | $61.28 | −56% |
| Public Storage, a member of the S&P 500, PSA | $311.20 | $162.43 | −48% |
| Extra Space Storage Inc EXR | $140.12 | $78.38 | −44% |
| EastGroup Properties, Inc EGP | $198.47 | $81.41 | −59% |
| Lineage, Inc LINE | $39.32 | $47.91 | +22% |
| CapitaLand Ascendas REIT (CLAR) A17U | 2.44 SGD | 2.00 SGD | −18% |
| CubeSmart CUBE | $39.73 | $25.06 | −37% |
| First Industrial Realty Trust, Inc FR | $62.39 | $20.72 | −67% |
| Rexford Industrial Realty, Inc REXR | $36.39 | $20.69 | −43% |
| STAG Industrial, Inc STAG | $37.18 | $21.64 | −42% |
Compare Warehouses de Pauw Comm VA with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Warehouses de Pauw Comm VA (WDP) overvalued or undervalued?
What is the fair value of WDP?
What is the quality score of WDP?
What is the revenue of Warehouses de Pauw Comm VA (WDP)?
What is the net profit margin of WDP?
Does Warehouses de Pauw Comm VA pay a dividend?
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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.