As of 2025-12-25, the Intrinsic Value of Schroder Real Estate Investment Trust Ltd (SREI.L) is 44.99 GBP. This SREI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.60 GBP, the upside of Schroder Real Estate Investment Trust Ltd is -16.10%.
The range of the Intrinsic Value is 17.16 - 147.87 GBP
Based on its market price of 53.60 GBP and our intrinsic valuation, Schroder Real Estate Investment Trust Ltd (SREI.L) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.16 - 147.87 | 44.99 | -16.1% |
| DCF (Growth 10y) | 21.43 - 147.10 | 48.40 | -9.7% |
| DCF (EBITDA 5y) | 7.04 - 21.78 | 14.67 | -72.6% |
| DCF (EBITDA 10y) | 12.99 - 31.24 | 21.91 | -59.1% |
| Fair Value | 151.48 - 151.48 | 151.48 | 182.61% |
| P/E | 45.32 - 63.38 | 54.69 | 2.0% |
| EV/EBITDA | 1.20 - 36.29 | 14.08 | -73.7% |
| EPV | 1.52 - 15.82 | 8.67 | -83.8% |
| DDM - Stable | 51.76 - 153.55 | 102.66 | 91.5% |
| DDM - Multi | 59.53 - 129.26 | 80.66 | 50.5% |
| Market Cap (mil) | 262.16 |
| Beta | 1.41 |
| Outstanding shares (mil) | 4.89 |
| Enterprise Value (mil) | 440.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.37% |
| Cost of Debt | 5.10% |
| WACC | 7.23% |