As of 2024-12-15, the Intrinsic Value of Schroder European Real Estate Investment Trust PLC (SERE.L) is
94.64 GBP. This SERE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.00 GBP, the upside of Schroder European Real Estate Investment Trust PLC is
39.20%.
The range of the Intrinsic Value is 73.90 - 127.47 GBP
94.64 GBP
Intrinsic Value
SERE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.90 - 127.47 |
94.64 |
39.2% |
| DCF (Growth 10y) |
89.80 - 149.44 |
113.00 |
66.2% |
| DCF (EBITDA 5y) |
73.81 - 98.49 |
85.71 |
26.0% |
| DCF (EBITDA 10y) |
89.60 - 123.84 |
105.48 |
55.1% |
| Fair Value |
-43.32 - -43.32 |
-43.32 |
-163.70% |
| P/E |
(22.92) - (34.23) |
(29.07) |
-142.8% |
| EV/EBITDA |
61.03 - 117.33 |
85.74 |
26.1% |
| EPV |
(21.02) - (18.78) |
(19.90) |
-129.3% |
| DDM - Stable |
(9.15) - (18.70) |
(13.92) |
-120.5% |
| DDM - Multi |
(31.01) - (52.35) |
(39.21) |
-157.7% |
SERE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.26 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
1.30 |
| Enterprise Value (mil) |
123.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.09% |
| Cost of Debt |
4.53% |
| WACC |
8.67% |