AEWU.L
AEW UK REIT PLC
Price:  
108.8 
GBP
Volume:  
198,337
United Kingdom | Equity Real Estate Investment Trusts (REITs)

AEWU.L DCF Valuation - Growth Exit 5Y

-15.5 %
Upside

What is the DCF valuation of AEWU.L?

The Discounted Cash Flow (DCF) valuation of AEW UK REIT PLC (AEWU.L) is 91.92 GBP. With the latest stock price at 108.80 GBP, the upside of AEW UK REIT PLC based on DCF is -15.5%.

Is AEWU.L a buy or a sell?

Based on the latest price of 108.80 GBP and our DCF valuation, AEW UK REIT PLC (AEWU.L) is a sell. Selling AEWU.L stocks now will result in a potential gain of 15.5%.

Range Selected
WACC / Discount Rate5.9% - 7.5%6.7%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price62.08 - 157.2591.92
Upside-42.9% - 44.5%-15.5%
108.80 GBP
Stock Price
91.92 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

AEWU.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
03-202403-202503-202603-202703-202803-2029
Revenue241919192020
% Growth
17%-21%-1%1%2%3%
Cost of goods sold(8)(6)(6)(6)(6)(7)
% of Revenue33%33%33%33%33%33%
Selling, G&A expenses(3)(2)(2)(2)(2)(2)
% of Revenue12%12%12%12%12%12%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(4)(3)(3)(3)(3)(4)
% of Revenue18%18%18%18%18%18%
Tax expense(0)(1)(1)(1)(1)(1)
Tax rate0%19%19%19%19%19%
Net profit966666
% Margin37%30%30%30%30%30%