As of 2024-12-15, the Intrinsic Value of Alternative Income REIT PLC (AIRE.L) is
106.31 GBP. This AIRE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.10 GBP, the upside of Alternative Income REIT PLC is
53.90%.
The range of the Intrinsic Value is 81.50 - 144.43 GBP
106.31 GBP
Intrinsic Value
AIRE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.50 - 144.43 |
106.31 |
53.9% |
| DCF (Growth 10y) |
101.85 - 169.92 |
128.80 |
86.4% |
| DCF (EBITDA 5y) |
72.59 - 102.41 |
80.68 |
16.8% |
| DCF (EBITDA 10y) |
94.28 - 131.38 |
106.18 |
53.7% |
| Fair Value |
84.19 - 84.19 |
84.19 |
21.84% |
| P/E |
68.09 - 85.94 |
74.34 |
7.6% |
| EV/EBITDA |
59.26 - 123.69 |
84.94 |
22.9% |
| EPV |
44.61 - 70.16 |
57.39 |
-17.0% |
| DDM - Stable |
23.38 - 43.75 |
33.56 |
-51.4% |
| DDM - Multi |
(57.28) - (76.46) |
(65.14) |
-194.3% |
AIRE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
55.63 |
| Beta |
0.56 |
| Outstanding shares (mil) |
0.81 |
| Enterprise Value (mil) |
93.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.01% |
| Cost of Debt |
4.60% |
| WACC |
6.76% |