As of 2025-09-04, the Intrinsic Value of Newriver Reit PLC (NRR.L) is 67.73 GBP. This NRR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.60 GBP, the upside of Newriver Reit PLC is -4.10%.
The range of the Intrinsic Value is 9.10 - 291.97 GBP
Based on its market price of 70.60 GBP and our intrinsic valuation, Newriver Reit PLC (NRR.L) is overvalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.10 - 291.97 | 67.73 | -4.1% |
| DCF (Growth 10y) | 18.12 - 293.33 | 75.74 | 7.3% |
| DCF (EBITDA 5y) | 28.23 - 65.60 | 49.02 | -30.6% |
| DCF (EBITDA 10y) | 32.53 - 83.58 | 58.40 | -17.3% |
| Fair Value | 137.77 - 137.77 | 137.77 | 95.14% |
| P/E | 46.07 - 98.97 | 67.81 | -3.9% |
| EV/EBITDA | 14.51 - 71.70 | 48.58 | -31.2% |
| EPV | (37.98) - 2.25 | (17.87) | -125.3% |
| DDM - Stable | 43.61 - 120.77 | 82.19 | 16.4% |
| DDM - Multi | 53.41 - 104.05 | 69.55 | -1.5% |
| Market Cap (mil) | 303.63 |
| Beta | 1.05 |
| Outstanding shares (mil) | 4.30 |
| Enterprise Value (mil) | 752.93 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.48% |
| Cost of Debt | 5.80% |
| WACC | 6.14% |