As of 2024-12-15, the Intrinsic Value of Urban Logistics Reit PLC (SHED.L) is
149.25 GBP. This SHED.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.00 GBP, the upside of Urban Logistics Reit PLC is
39.50%.
The range of the Intrinsic Value is 109.60 - 213.28 GBP
149.25 GBP
Intrinsic Value
SHED.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.60 - 213.28 |
149.25 |
39.5% |
| DCF (Growth 10y) |
196.40 - 352.59 |
256.26 |
139.5% |
| DCF (EBITDA 5y) |
159.58 - 236.29 |
191.37 |
78.8% |
| DCF (EBITDA 10y) |
255.03 - 382.12 |
307.95 |
187.8% |
| Fair Value |
131.25 - 131.25 |
131.25 |
22.67% |
| P/E |
47.78 - 59.70 |
51.01 |
-52.3% |
| EV/EBITDA |
98.43 - 192.43 |
137.60 |
28.6% |
| EPV |
14.95 - 41.18 |
28.07 |
-73.8% |
| DDM - Stable |
36.81 - 68.21 |
52.51 |
-50.9% |
| DDM - Multi |
65.33 - 88.62 |
74.91 |
-30.0% |
SHED.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
504.30 |
| Beta |
0.62 |
| Outstanding shares (mil) |
4.71 |
| Enterprise Value (mil) |
832.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.46% |
| Cost of Debt |
5.10% |
| WACC |
7.24% |