As of 2025-05-17, the Intrinsic Value of Urban Logistics Reit PLC (SHED.L) is 142.52 GBP. This SHED.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.60 GBP, the upside of Urban Logistics Reit PLC is -7.20%.
The range of the Intrinsic Value is 87.39 - 258.32 GBP
Based on its market price of 153.60 GBP and our intrinsic valuation, Urban Logistics Reit PLC (SHED.L) is overvalued by 7.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.39 - 258.32 | 142.52 | -7.2% |
| DCF (Growth 10y) | 178.95 - 429.36 | 260.19 | 69.4% |
| DCF (EBITDA 5y) | 175.62 - 215.23 | 195.66 | 27.4% |
| DCF (EBITDA 10y) | 285.85 - 372.04 | 327.60 | 113.3% |
| Fair Value | 101.96 - 101.96 | 101.96 | -33.62% |
| P/E | 32.87 - 53.90 | 39.75 | -74.1% |
| EV/EBITDA | 139.88 - 158.94 | 151.95 | -1.1% |
| EPV | (0.54) - 25.27 | 12.36 | -92.0% |
| DDM - Stable | 30.06 - 68.00 | 49.03 | -68.1% |
| DDM - Multi | 70.97 - 108.39 | 84.64 | -44.9% |
| Market Cap (mil) | 682.50 |
| Beta | 1.11 |
| Outstanding shares (mil) | 4.44 |
| Enterprise Value (mil) | 1,065.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.45% |
| Cost of Debt | 5.10% |
| WACC | 7.61% |