As of 2025-11-09, the Intrinsic Value of Grit Real Estate Income Group Ltd (GR1T.L) is 3.14 GBP. This GR1T.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.45 GBP, the upside of Grit Real Estate Income Group Ltd is -42.30%.
The range of the Intrinsic Value is (24.17) - 88.21 GBP
Based on its market price of 5.45 GBP and our intrinsic valuation, Grit Real Estate Income Group Ltd (GR1T.L) is overvalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24.17) - 88.21 | 3.14 | -42.3% |
| DCF (Growth 10y) | (15.88) - 110.28 | 15.24 | 179.7% |
| DCF (EBITDA 5y) | (4.76) - 43.42 | 17.95 | 229.4% |
| DCF (EBITDA 10y) | (4.30) - 70.58 | 26.17 | 380.2% |
| Fair Value | -46.61 - -46.61 | -46.61 | -955.23% |
| P/E | (121.56) - (171.71) | (168.73) | -3195.9% |
| EV/EBITDA | (17.37) - 50.83 | 14.45 | 165.1% |
| EPV | (60.41) - (34.31) | (47.36) | -969.0% |
| DDM - Stable | (37.59) - (89.83) | (63.71) | -1269.0% |
| DDM - Multi | (57.65) - (117.00) | (78.24) | -1535.5% |
| Market Cap (mil) | 27.63 |
| Beta | -0.34 |
| Outstanding shares (mil) | 5.07 |
| Enterprise Value (mil) | 465.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 16.35% |
| Cost of Debt | 15.20% |
| WACC | 14.15% |