As of 2026-02-18, 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
Based on its market price of 461.00 GBP and our intrinsic valuation, Secure Income REIT Plc (SIR.L) is undervalued by 15.60%.
| 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) | 257.75 - 469.54 | 380.20 | -17.5% |
| DCF (EBITDA 10y) | 293.10 - 560.37 | 432.23 | -6.2% |
| Fair Value | 99.56 - 99.56 | 99.56 | -78.40% |
| P/E | 288.72 - 1,025.97 | 581.85 | 26.2% |
| EV/EBITDA | 376.18 - 920.41 | 629.32 | 36.5% |
| 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% |
| Market Cap (mil) | 1,490.56 |
| Beta | 1.00 |
| Outstanding shares (mil) | 3.23 |
| Enterprise Value (mil) | 2,265.06 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.18% |
| Cost of Debt | 6.98% |
| WACC | 7.69% |