As of 2025-05-09, the Intrinsic Value of Supermarket Income REIT PLC (SUPR.L) is 113.39 GBP. This SUPR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.20 GBP, the upside of Supermarket Income REIT PLC is 43.20%.
The range of the Intrinsic Value is 78.44 - 175.57 GBP
Based on its market price of 79.20 GBP and our intrinsic valuation, Supermarket Income REIT PLC (SUPR.L) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.44 - 175.57 | 113.39 | 43.2% |
| DCF (Growth 10y) | 118.14 - 241.89 | 162.79 | 105.5% |
| DCF (EBITDA 5y) | 46.12 - 85.64 | 63.04 | -20.4% |
| DCF (EBITDA 10y) | 85.44 - 141.73 | 109.36 | 38.1% |
| Fair Value | 139.37 - 139.37 | 139.37 | 75.98% |
| P/E | 84.52 - 126.22 | 101.60 | 28.3% |
| EV/EBITDA | 22.98 - 75.36 | 55.34 | -30.1% |
| EPV | 10.13 - 35.36 | 22.74 | -71.3% |
| DDM - Stable | 47.91 - 98.73 | 73.32 | -7.4% |
| DDM - Multi | (19.23) - (29.19) | (23.07) | -129.1% |
| Market Cap (mil) | 988.28 |
| Beta | 0.54 |
| Outstanding shares (mil) | 12.48 |
| Enterprise Value (mil) | 1,692.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.61% |
| Cost of Debt | 5.88% |
| WACC | 6.43% |