As of 2024-12-12, the Intrinsic Value of Secure Income REIT Plc (SIR.L) is 533.12 GBP. This SIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 461.00 GBP, the upside of Secure Income REIT Plc is 15.60%.

The range of the Intrinsic Value is 256.34 - 1,712.46 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	256.34 - 1,712.46	533.12	15.6%
DCF (Growth 10y)	290.91 - 1,690.73	559.95	21.5%
DCF (EBITDA 5y)	262.06 - 510.64	366.03	-20.6%
DCF (EBITDA 10y)	296.50 - 597.96	420.21	-8.8%
Fair Value	99.56 - 99.56	99.56	-78.40%
P/E	340.83 - 1,253.55	750.18	62.7%
EV/EBITDA	312.49 - 1,005.65	591.92	28.4%
EPV	87.91 - 260.00	173.95	-62.3%
DDM - Stable	262.15 - 1,059.18	660.66	43.3%
DDM - Multi	836.05 - 2,286.94	1,188.30	157.8%