As of 2025-07-09, the Intrinsic Value of AEW UK REIT PLC (AEWU.L) is 91.92 GBP. This AEWU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.80 GBP, the upside of AEW UK REIT PLC is -15.50%.
The range of the Intrinsic Value is 62.08 - 157.25 GBP
Based on its market price of 108.80 GBP and our intrinsic valuation, AEW UK REIT PLC (AEWU.L) is overvalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.08 - 157.25 | 91.92 | -15.5% |
| DCF (Growth 10y) | 68.01 - 155.04 | 95.50 | -12.2% |
| DCF (EBITDA 5y) | 59.68 - 72.46 | 67.25 | -38.2% |
| DCF (EBITDA 10y) | 66.11 - 83.00 | 75.27 | -30.8% |
| Fair Value | 291.75 - 291.75 | 291.75 | 168.15% |
| P/E | 41.98 - 129.77 | 84.24 | -22.6% |
| EV/EBITDA | 52.35 - 106.95 | 80.65 | -25.9% |
| EPV | 54.72 - 76.12 | 65.42 | -39.9% |
| DDM - Stable | 105.81 - 267.80 | 186.81 | 71.7% |
| DDM - Multi | 41.56 - 76.30 | 53.29 | -51.0% |
| Market Cap (mil) | 169.78 |
| Beta | 0.68 |
| Outstanding shares (mil) | 1.56 |
| Enterprise Value (mil) | 215.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.46% |
| WACC | 6.71% |