Subscribe

Cedar Woods Properties Limited (CWP.AX)

AUD6.92 +0.00 (+0.00%)
AU ASX Real Estate Real Estate - Development
Address 50 Colin Street 6005
West Perth, WA, AU
CEO Nathan Blackburne
IPO 1994-08-31
ISIN AU000000CWP1

Explore sections of this company profile

Description

Cedar Woods Properties Limited develops and invests in properties in Australia. It engages in the acquisition, development, marketing, and sale of housing lots, apartments, townhouses, and commercial properties in Western Australia, South Australia, Victoria, and Queensland. The company was incorporated in 1987 and is based in West Perth, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD6.92 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
186.2K
Beta
0.98
Float Shares
63.06M
Free Float %
74.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.05% -1.76% -9.70% -26.13% -24.72% -21.73% +3.08% +37.30% -3.46% +53.32% +817.81%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.92
DCF (Unlevered) 9.41 +36.0%
DCF (Levered) 3.82 -44.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.54
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +20.6% Q4'25: +123.4% (vs Q4'23)
  • EPS growth Real Estate - Development: +20.5%
    +18.8% Q4'25: +100.0% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +6.4% Q4'25: +15.8% (vs Q4'23)
  • EBIT margin Real Estate - Development: +19.8%
    +18.0% Q4'25: +22.8% (vs Q4'23)
  • ROIC Real Estate - Development: +3.2%
    +9.5% Q4'25: +24.7% (vs Q4'23)
  • Share dilution Real Estate - Development: +0.0%
    +0.4% Q4'25: +1.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    1.58× Q4'25: 0.81× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.98) × ERP
WACC = 80% × Ke + 20% × Kd (11.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9.41 Current price: 6.92
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2011
actual
Jun 2012
actual
Jun 2013
actual
Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
3 Rev. Ana.
3 EPS Ana.
Jun 2027
3 Rev. Ana.
3 EPS Ana.
Jun 2028
3 Rev. Ana.
3 EPS Ana.
Jun 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
127.86M
est: 132.10M (-3.2%)
165.64M
est: 175.59M (-5.7%)
166.02M
est: 158.49M (+4.8%)
212.83M
est: 210.68M (+1.0%)
177.21M
est: 178.64M (-0.8%)
173.86M
est: 202.32M (-14.1%)
221.33M
est: 228.85M (-3.3%)
239.82M
est: 232.33M (+3.2%)
375.15M
est: 384.00M (-2.3%)
262.18M
est: 251.50M (+4.2%)
302.60M
est: 296.40M (+2.1%)
334.52M
est: 349.50M (-4.3%)
392.46M
est: 391.30M (+0.3%)
386.35M
est: 365.55M (+5.7%)
465.94M
est: 480.09M (-2.9%)
489.81M
485.41M – 492.05M
+2.0% YoY
565.46M
544.79M – 593.20M
+15.4% YoY
643.87M
643.82M – 643.92M
+13.9% YoY
988.37M
964.69M – 1.02B
+53.5% YoY
EBITDA
39.51M
est: 22.42M (+76.2%)
51.28M
est: 51.44M (-0.3%)
53.87M
est: 42.33M (+27.3%)
56.77M
est: 65.27M (-13.0%)
62.54M
est: 60.16M (+4.0%)
67.04M
est: 46.37M (+44.6%)
69.21M
est: 64.78M (+6.8%)
67.19M
est: 59.88M (+12.2%)
74.55M
est: 96.63M (-22.9%)
35.80M
est: 42.05M (-14.9%)
53.61M
est: 33.48M (+60.1%)
57.39M
est: 38.34M (+49.7%)
52.34M
est: 40.80M (+28.3%)
70.19M
est: 45.11M (+55.6%)
86.14M
est: 92.48M (-6.9%)
96.71M
95.85M – 97.16M
+4.6% YoY
111.65M
107.57M – 117.13M
+15.4% YoY
127.13M
127.12M – 127.14M
+13.9% YoY
195.16M
190.48M – 200.77M
+53.5% YoY
EBIT
41.46M
est: 21.47M (+93.1%)
51.07M
est: 55.56M (-8.1%)
53.62M
est: 46.66M (+14.9%)
56.17M
est: 71.39M (-21.3%)
61.22M
est: 56.59M (+8.2%)
65.63M
est: 62.78M (+4.5%)
67.45M
est: 75.54M (-10.7%)
65.17M
est: 65.39M (-0.3%)
71.99M
est: 110.67M (-35.0%)
32.09M
est: 45.93M (-30.1%)
50.48M
est: 39.30M (+28.4%)
54.02M
est: 45.01M (+20.0%)
49.69M
est: 47.90M (+3.7%)
68.04M
est: 52.96M (+28.5%)
83.92M
est: 93.30M (-10.1%)
97.58M
96.70M – 98.02M
+4.6% YoY
112.65M
108.53M – 118.17M
+15.4% YoY
128.27M
128.26M – 128.28M
+13.9% YoY
196.90M
192.18M – 202.56M
+53.5% YoY
Net Income
28.06M
est: 39.24M (-28.5%)
34.25M
est: 37.35M (-8.3%)
36.34M
est: 30.96M (+17.4%)
40.31M
est: 48.26M (-16.5%)
42.59M
est: 42.31M (+0.7%)
43.60M
est: 40.20M (+8.5%)
45.45M
est: 49.48M (-8.1%)
42.60M
est: 44.13M (-3.5%)
48.64M
est: 72.22M (-32.6%)
20.90M
est: 31.04M (-32.7%)
32.83M
est: 25.17M (+30.4%)
37.39M
est: 28.82M (+29.7%)
31.64M
est: 31.64M (+0.0%)
40.49M
est: 40.49M (+0.0%)
48.14M
est: 47.37M (+1.6%)
63.50M
62.50M – 64.00M
+34.1% YoY
72.20M
67.22M – 77.00M
+13.7% YoY
78.80M
69.83M – 90.92M
+9.1% YoY
139.19M
134.86M – 144.40M
+76.6% YoY
SGA
9.07M
est: 9.12M (-0.5%)
11.20M
est: 27.38M (-59.1%)
11.87M
est: 21.66M (-45.2%)
13.89M
est: 32.44M (-57.2%)
14.18M
est: 28.56M (-50.3%)
15.08M
est: 29.98M (-49.7%)
16.83M
est: 34.03M (-50.6%)
17.36M
est: 32.78M (-47.0%)
20.56M
est: 66.37M (-69.0%)
20.31M
est: 28.45M (-28.6%)
21.49M
est: 51.25M (-58.1%)
24.26M
est: 58.69M (-58.7%)
26.82M
est: 62.47M (-57.1%)
27.40M
est: 69.06M (-60.3%)
29.07M
est: 32.33M (-10.1%)
33.81M
33.51M – 33.97M
+4.6% YoY
39.04M
37.61M – 40.95M
+15.4% YoY
44.45M
44.44M – 44.45M
+13.9% YoY
68.23M
66.60M – 70.19M
+53.5% YoY
EPS
0.46
est: 0.47 (-1.7%)
0.53
est: 0.54 (-1.0%)
0.50
est: 0.50 (-0.8%)
0.54
est: 0.55 (-1.1%)
0.54
est: 0.54 (-0.6%)
0.55
est: 0.55 (+0.5%)
0.58
est: 0.57 (+2.2%)
0.54
est: 0.54 (+0.1%)
0.61
est: 0.72 (-15.2%)
0.26
est: 0.34 (-24.2%)
0.41
est: 0.37 (+11.1%)
0.46
est: 0.44 (+4.3%)
0.39
est: 0.38 (+2.6%)
0.49
est: 0.45 (+9.4%)
0.58
est: 0.57 (+2.6%)
0.76
0.75 – 0.76
+33.6% YoY
0.85
0.80 – 0.92
+12.1% YoY
0.93
0.83 – 1.08
+9.6% YoY
1.66
1.61 – 1.72
+78.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 3/5 5/5 5/5 4/5 3/5 2/5
2026-05-28 A 4/5 3/5 5/5 5/5 4/5 3/5 2/5
2026-05-27 A 4/5 3/5 5/5 5/5 4/5 3/5 2/5
2026-05-26 A 4/5 3/5 5/5 5/5 4/5 3/5 2/5
2026-05-25 A 4/5 3/5 5/5 5/5 4/5 3/5 2/5
2026-05-22 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-20 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-19 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-14 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-13 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-12 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-11 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-05-06 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-05-05 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-05-04 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-05-01 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-04-30 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-04-29 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-04-28 A 4/5 3/5 5/5 5/5 3/5 3/5 3/5
2026-04-27 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 3/5 5/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
437.95M
OE per share TTM
5.23
Owner's Yield
78.34%
Maintenance CapEx ratio
282.98%
Maint CapEx / Avg PPE
73.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 36 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree International SmallCap Dividend Fund DLS 0.08% 862.8K 0.58%
2 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.07% 301.8K 0.48%
3 Dimensional - International Small Cap Value ETF DISV 0.04% 1.68M 0.42%
4 Xtrackers International Real Estate ETF HAUZ 0.03% 349.6K 0.10%
5 Avantis International Small Cap Value ETF AVDV 0.03% 6.06M 0.36%
6 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.03% 1.21M 0.12%
7 WisdomTree International High Dividend Fund DTH 0.03% 182.0K 0.58%
8 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.02% 178.8K 0.39%
9 Dimensional - International Small Cap ETF DFIS 0.01% 798.8K 0.39%
10 Avantis International Small Cap Equity ETF AVDS 0.01% 43.4K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
883.4K
Shares Outstanding
85.08M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Nathan John Blackburne GAID MD & Executive Director 1M male
Patrick J. Archer Chief Operating Officer 708.7K male
Leon Hanrahan Chief Financial Officer 563.3K male
Ben G. Rosser State Manager of Western Australia 369.3K
William George Hames Arch FAPI LFRAIA MPIA Founder & Chairman 191.0K male
Jimmy Lee Chief Information Officer male
Brendan Gorringe National Acquisitions Manager male
Sarah Reilly Company Secretary & General Counsel female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits