As of 2024-12-15, the Intrinsic Value of Schroder Real Estate Investment Trust Ltd (SREI.L) is
65.43 GBP. This SREI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.80 GBP, the upside of Schroder Real Estate Investment Trust Ltd is
28.80%.
The range of the Intrinsic Value is 33.39 - 168.46 GBP
65.43 GBP
Intrinsic Value
SREI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.39 - 168.46 |
65.43 |
28.8% |
| DCF (Growth 10y) |
37.72 - 165.03 |
68.19 |
34.2% |
| DCF (EBITDA 5y) |
12.94 - 24.68 |
18.49 |
-63.6% |
| DCF (EBITDA 10y) |
21.36 - 36.99 |
28.56 |
-43.8% |
| Fair Value |
15.48 - 15.48 |
15.48 |
-69.52% |
| P/E |
3.18 - 8.08 |
5.11 |
-89.9% |
| EV/EBITDA |
3.52 - 47.52 |
22.87 |
-55.0% |
| EPV |
2.62 - 16.80 |
9.71 |
-80.9% |
| DDM - Stable |
5.21 - 14.68 |
9.95 |
-80.4% |
| DDM - Multi |
12.09 - 18.06 |
14.02 |
-72.4% |
SREI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
247.49 |
| Beta |
0.77 |
| Outstanding shares (mil) |
4.87 |
| Enterprise Value (mil) |
418.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.05% |
| Cost of Debt |
5.10% |
| WACC |
7.00% |