As of 2024-12-15, the Intrinsic Value of AEW UK REIT PLC (AEWU.L) is
95.95 GBP. This AEWU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.00 GBP, the upside of AEW UK REIT PLC is
-5.00%.
The range of the Intrinsic Value is 60.30 - 188.76 GBP
95.95 GBP
Intrinsic Value
AEWU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.30 - 188.76 |
95.95 |
-5.0% |
| DCF (Growth 10y) |
68.00 - 191.20 |
102.49 |
1.5% |
| DCF (EBITDA 5y) |
55.81 - 74.98 |
66.35 |
-34.3% |
| DCF (EBITDA 10y) |
64.34 - 89.38 |
77.19 |
-23.6% |
| Fair Value |
143.60 - 143.60 |
143.60 |
42.18% |
| P/E |
61.81 - 105.69 |
76.62 |
-24.1% |
| EV/EBITDA |
61.08 - 97.12 |
80.35 |
-20.4% |
| EPV |
52.98 - 82.94 |
67.96 |
-32.7% |
| DDM - Stable |
52.55 - 157.15 |
104.85 |
3.8% |
| DDM - Multi |
47.69 - 95.90 |
62.28 |
-38.3% |
AEWU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
159.06 |
| Beta |
0.54 |
| Outstanding shares (mil) |
1.57 |
| Enterprise Value (mil) |
207.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.47% |
| Cost of Debt |
4.53% |
| WACC |
6.43% |