Subscribe

Warehouses De Pauw (WDP.BR)

EUR21.82 +0.02 (+0.09%)
BE BRU Real Estate REIT - Industrial
Address Blakebergen 15 1861
Wolvertem, BE
CEO Joost Uwents
Website wdp.eu
IPO 2001-10-09
ISIN BE0974349814

Explore sections of this company profile

Also trades on Euronext Brussels · WDP.BR (EUR) London Stock Exchange · 0MU2.L (EUR) Other OTC · WDPSF (USD)
Description

WDP focuses on the acquisition and development of logistical real estate, primarily consisting of warehousing facilities and adjacent office spaces. The company boasts an extensive property portfolio exceeding five million square meters. This expansive, international collection of semi-industrial and logistics buildings is strategically distributed across approximately 250 sites. These locations are critically important distribution hubs, optimized for efficient storage and goods movement throughout key European markets, including Belgium, France, the Netherlands, Luxembourg, Germany, and Romania.

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
EUR21.82 +0.02 (+0.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
439.8K
Beta
1.03
Float Shares
190.03M
Free Float %
79.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.36% -0.09% -0.71% -14.59% -0.63% +0.54% +4.71% -15.24% -28.72% +83.65% +548.40%
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
21.82
DCF (Unlevered) 17.78 -18.5%
DCF (Levered) 26.60 +21.9%

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) 73% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 10 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.00
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    +19.1% Q1'26: +1.1% (vs Q1'25)
  • EPS growth
    -21.4% Q1'26: +36.7% (vs Q1'25)
  • FCF margin
    Q1'26: +70.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +92.6% (vs Q1'25)
  • ROIC
    Q1'26: +5.2% (vs Q1'25)
  • Share dilution
    +3.5% Q1'26: +4.2% (vs Q1'25)
  • Debt / EBITDA
    6.87× Q1'26: 6.74× (vs Q1'25)
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 (1.05) × ERP
WACC = 59% × Ke + 41% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17.78 Current price: 21.82
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 Dec 2003
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
10 Rev. Ana.
11 EPS Ana.
Dec 2027
11 Rev. Ana.
11 EPS Ana.
Dec 2028
8 Rev. Ana.
6 EPS Ana.
Dec 2029
7 Rev. Ana.
4 EPS Ana.
Dec 2030
7 Rev. Ana.
2 EPS Ana.
Revenue
27.22M
est.
30.52M
est: 26.69M (+14.3%)
34.16M
est: 30.98M (+10.2%)
42.71M
est: 38.74M (+10.2%)
51.95M
est: 46.89M (+10.8%)
54.90M
est: 58.56M (-6.3%)
63.41M
est: 62.25M (+1.9%)
63.75M
est: 65.93M (-3.3%)
81.93M
est: 75.81M (+8.1%)
90.65M
est: 85.65M (+5.8%)
100.90M
est: 92.69M (+8.8%)
129.61M
est: 117.42M (+10.4%)
141.38M
est: 132.26M (+6.9%)
154.90M
est: 148.30M (+4.5%)
186.80M
est: 173.60M (+7.6%)
220.98M
est: 209.48M (+5.5%)
248.93M
est: 228.11M (+9.1%)
278.66M
est: 265.56M (+4.9%)
330.65M
est: 308.25M (+7.3%)
399.83M
est: 437.19M (-8.5%)
438.36M
est: 390.38M (+12.3%)
522.13M
est: 458.00M (+14.0%)
492.41M
484.59M – 518.41M
+7.5% YoY
536.46M
508.49M – 630.96M
+8.9% YoY
575.84M
574.61M – 577.07M
+7.3% YoY
622.34M
600.64M – 695.43M
+8.1% YoY
664.61M
641.43M – 742.66M
+6.8% YoY
EBITDA
21.88M
est.
31.91M
est: 18.64M (+71.2%)
44.25M
est: 30.76M (+43.9%)
62.68M
est: 31.15M (+101.2%)
-3.20M
est: 37.70M (-108.5%)
16.94M
est: -35.97M (+147.1%)
53.58M
est: -18.18M (+394.8%)
55.69M
est: 11.24M (+395.2%)
74.42M
est: -6.15M (+1,309.4%)
80.80M
est: -3.84M (+2,203.6%)
78.51M
est: 83.77M (-6.3%)
161.24M
est: 24.96M (+546.1%)
152.04M
est: 106.35M (+43.0%)
153.86M
est: 116.40M (+32.2%)
172.66M
est: 139.59M (+23.7%)
202.52M
est: 168.44M (+20.2%)
226.09M
est: 183.42M (+23.3%)
273.00M
est: 213.53M (+27.8%)
332.10M
est: 247.86M (+34.0%)
52.95M
est: 357.57M (-85.2%)
533.17M
est: 319.28M (+67.0%)
510.22M
est: 374.58M (+36.2%)
402.72M
396.33M – 423.99M
+7.5% YoY
438.75M
415.88M – 516.04M
+8.9% YoY
470.96M
469.95M – 471.97M
+7.3% YoY
508.99M
491.24M – 568.77M
+8.1% YoY
543.56M
524.61M – 607.40M
+6.8% YoY
EBIT
18.12M
est.
33.45M
est: 26.48M (+26.3%)
47.68M
est: 20.63M (+131.1%)
25.04M
est: 25.79M (-2.9%)
-1.02M
est: 31.22M (-103.3%)
16.68M
est: 30.47M (-45.3%)
36.55M
est: 28.27M (+29.3%)
53.79M
est: 55.58M (-3.2%)
43.70M
est: 74.62M (-41.4%)
87.57M
est: 57.02M (+53.6%)
75.95M
est: 88.97M (-14.6%)
158.23M
est: 78.17M (+102.4%)
148.98M
est: 88.05M (+69.2%)
251.78M
est: 98.73M (+155.0%)
357.37M
est: 115.57M (+209.2%)
433.17M
est: 139.46M (+210.6%)
356.67M
est: 151.86M (+134.9%)
1.14B
est: 176.79M (+542.8%)
374.05M
est: 205.21M (+82.3%)
35.51M
est: 314.30M (-88.7%)
521.25M
est: 280.64M (+85.7%)
497.46M
est: 329.25M (+51.1%)
353.99M
348.37M – 372.69M
+7.5% YoY
385.65M
365.55M – 453.60M
+8.9% YoY
413.97M
413.08M – 414.85M
+7.3% YoY
447.40M
431.80M – 499.94M
+8.1% YoY
477.78M
461.12M – 533.90M
+6.8% YoY
Net Income
96.60M
est.
28.94M
est: 22.56M (+28.3%)
42.05M
est: 33.54M (+25.3%)
53.20M
est: 52.51M (+1.3%)
-15.79M
est: 64.11M (-124.6%)
437.0K
est: -19.73M (+102.2%)
32.60M
est: 425.2K (+7,567.8%)
29.70M
est: 34.91M (-14.9%)
35.33M
est: 33.23M (+6.3%)
79.68M
est: 39.88M (+99.8%)
64.75M
est: 86.26M (-24.9%)
142.70M
est: 81.27M (+75.6%)
130.23M
est: 167.82M (-22.4%)
235.16M
est: 145.85M (+61.2%)
328.78M
est: 274.36M (+19.8%)
393.73M
est: 386.86M (+1.8%)
324.61M
est: 438.79M (-26.0%)
982.27M
est: 488.53M (+101.1%)
351.71M
est: 540.92M (-35.0%)
22.30M
est: 234.45M (-90.5%)
435.50M
est: 360.12M (+20.9%)
353.92M
est: 381.22M (-7.2%)
376.81M
368.46M – 385.16M
-1.2% YoY
422.93M
384.90M – 460.96M
+12.2% YoY
447.48M
344.65M – 550.30M
+5.8% YoY
433.64M
413.98M – 499.85M
-3.1% YoY
— – —
-100.0% YoY
SGA
1.84M
est.
1.81M
est: 588.5K (+207.9%)
1.98M
est: 3.60M (-44.9%)
2.68M
est: 4.00M (-33.1%)
3.45M
est: 4.46M (-22.5%)
86.0K
est: 4.62M (-98.1%)
3.75M
est: 4.78M (-21.7%)
4.69M
est: 5.35M (-12.5%)
6.09M
est: 6.15M (-1.0%)
6.44M
est: 6.89M (-6.5%)
7.20M
est: 12.01M (-40.1%)
8.19M
est: 16.43M (-50.2%)
7.48M
est: 18.94M (-60.5%)
9.14M
est: 17.31M (-47.2%)
13.37M
est: 22.73M (-41.2%)
14.79M
est: 29.66M (-50.1%)
18.68M
est: 31.75M (-41.2%)
21.45M
est: 35.35M (-39.3%)
22.97M
est: 39.15M (-41.3%)
23.02M
est: 27.60M (-16.6%)
26.07M
est: 24.76M (+5.3%)
27.24M
est: 28.91M (-5.8%)
31.09M
30.59M – 32.73M
+7.5% YoY
33.87M
32.10M – 39.83M
+8.9% YoY
36.35M
36.28M – 36.43M
+7.3% YoY
39.29M
37.92M – 43.90M
+8.1% YoY
41.96M
40.49M – 46.89M
+6.8% YoY
EPS
0.43
est.
0.52
est: 0.49 (+6.5%)
0.73
est: 0.42 (+72.4%)
0.88
est: 0.61 (+43.4%)
-0.26
est: 0.46 (-157.1%)
0.03
est: 0.43 (-93.0%)
0.37
est: 0.44 (-16.5%)
0.32
est: 0.49 (-34.8%)
0.35
est: 0.53 (-33.8%)
0.73
est: 0.56 (+30.7%)
0.56
est: 0.58 (-3.9%)
1.12
est: 0.69 (+62.4%)
0.98
est: 0.77 (+26.5%)
1.55
est: 0.79 (+96.3%)
2.10
est: 0.86 (+143.6%)
2.40
est: 0.93 (+157.1%)
1.87
est: 1.00 (+86.6%)
5.38
est: 1.10 (+390.2%)
1.86
est: 1.25 (+48.6%)
0.11
est: 0.97 (-88.6%)
1.96
est: 1.47 (+33.5%)
1.54
est: 1.54 (+0.2%)
1.61
1.60 – 1.67
+4.8% YoY
1.72
1.67 – 2.00
+6.8% YoY
1.83
1.50 – 2.39
+6.1% YoY
1.88
1.80 – 2.17
+3.1% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-28 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-27 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-26 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-25 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-22 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-21 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-20 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-19 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-18 A- 4/5 4/5 4/5 4/5 3/5 2/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-06 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-05 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-04 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-29 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-28 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-15 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
508.81M
OE per share TTM
2.20
Owner's Yield
9.73%
Maintenance CapEx ratio
1.79%
Maint CapEx / Avg PPE
310.0%

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.

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
3.89M
Shares Outstanding
240.54M

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
Joost Uwents MD, Chief Executive Officer & Executive Director 1M male
Alexander Makar Group Head of Investor Relations & Capital Markets male
Johanna Vermeeren General Counsel & Compliance Officer female
Michiel Assink Chief Operating Officer male
Mickaël Van Den Hauwe Chief Financial Officer male
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