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%.
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 Rate | 5.9% - 7.5% | 6.7% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 62.08 - 157.25 | 91.92 |
Upside | -42.9% - 44.5% | -15.5% |
(GBP in millions) | Projections | |||||
03-2024 | 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | |
Revenue | 24 | 19 | 19 | 19 | 20 | 20 |
% Growth | 17% | -21% | -1% | 1% | 2% | 3% |
Cost of goods sold | (8) | (6) | (6) | (6) | (6) | (7) |
% of Revenue | 33% | 33% | 33% | 33% | 33% | 33% |
Selling, G&A expenses | (3) | (2) | (2) | (2) | (2) | (2) |
% of Revenue | 12% | 12% | 12% | 12% | 12% | 12% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (4) | (3) | (3) | (3) | (3) | (4) |
% of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
Tax expense | (0) | (1) | (1) | (1) | (1) | (1) |
Tax rate | 0% | 19% | 19% | 19% | 19% | 19% |
Net profit | 9 | 6 | 6 | 6 | 6 | 6 |
% Margin | 37% | 30% | 30% | 30% | 30% | 30% |