As of 2025-06-26, the Intrinsic Value of Alternative Income REIT PLC (AIRE.L) is 94.74 GBP. This AIRE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.50 GBP, the upside of Alternative Income REIT PLC is 27.20%.
The range of the Intrinsic Value is 68.97 - 136.78 GBP
Based on its market price of 74.50 GBP and our intrinsic valuation, Alternative Income REIT PLC (AIRE.L) is undervalued by 27.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.97 - 136.78 | 94.74 | 27.2% |
| DCF (Growth 10y) | 98.46 - 181.12 | 129.98 | 74.5% |
| DCF (EBITDA 5y) | 105.16 - 148.43 | 127.89 | 71.7% |
| DCF (EBITDA 10y) | 132.31 - 192.97 | 162.46 | 118.1% |
| Fair Value | 159.83 - 159.83 | 159.83 | 114.54% |
| P/E | 56.86 - 108.05 | 73.51 | -1.3% |
| EV/EBITDA | 91.98 - 140.93 | 109.82 | 47.4% |
| EPV | 43.46 - 75.39 | 59.43 | -20.2% |
| DDM - Stable | 43.48 - 88.04 | 65.76 | -11.7% |
| DDM - Multi | 27.08 - 40.85 | 32.44 | -56.5% |
| Market Cap (mil) | 59.57 |
| Beta | 0.31 |
| Outstanding shares (mil) | 0.80 |
| Enterprise Value (mil) | 97.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.60% |
| WACC | 6.80% |