As of 2024-12-14, the Intrinsic Value of Newriver Reit PLC (NRR.L) is
109.67 GBP. This NRR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.30 GBP, the upside of Newriver Reit PLC is
36.60%.
The range of the Intrinsic Value is 53.04 - 301.93 GBP
109.67 GBP
Intrinsic Value
NRR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.04 - 301.93 |
109.67 |
36.6% |
| DCF (Growth 10y) |
65.04 - 313.28 |
122.04 |
52.0% |
| DCF (EBITDA 5y) |
31.51 - 70.39 |
48.54 |
-39.6% |
| DCF (EBITDA 10y) |
46.94 - 95.46 |
67.78 |
-15.6% |
| Fair Value |
4.00 - 4.00 |
4.00 |
-95.02% |
| P/E |
7.29 - 16.42 |
12.08 |
-85.0% |
| EV/EBITDA |
10.56 - 94.10 |
55.59 |
-30.8% |
| EPV |
(2.60) - 29.76 |
13.58 |
-83.1% |
| DDM - Stable |
6.84 - 18.06 |
12.45 |
-84.5% |
| DDM - Multi |
15.96 - 22.50 |
18.16 |
-77.4% |
NRR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
301.37 |
| Beta |
0.25 |
| Outstanding shares (mil) |
3.75 |
| Enterprise Value (mil) |
540.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.08% |
| Cost of Debt |
5.80% |
| WACC |
6.21% |