As of 2024-12-12, the Intrinsic Value of Supermarket Income REIT PLC (SUPR.L) is
96.48 GBP. This SUPR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.40 GBP, the upside of Supermarket Income REIT PLC is
39.00%.
The range of the Intrinsic Value is 67.19 - 146.98 GBP
96.48 GBP
Intrinsic Value
SUPR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
67.19 - 146.98 |
96.48 |
39.0% |
| DCF (Growth 10y) |
83.46 - 169.65 |
115.25 |
66.1% |
| DCF (EBITDA 5y) |
53.91 - 93.00 |
75.67 |
9.0% |
| DCF (EBITDA 10y) |
72.55 - 120.29 |
97.22 |
40.1% |
| Fair Value |
-42.80 - -42.80 |
-42.80 |
-161.67% |
| P/E |
(24.51) - (26.84) |
(24.74) |
-135.6% |
| EV/EBITDA |
30.49 - 74.15 |
60.41 |
-13.0% |
| EPV |
10.99 - 37.50 |
24.25 |
-65.1% |
| DDM - Stable |
(12.71) - (25.97) |
(19.34) |
-127.9% |
| DDM - Multi |
(12.50) - (20.73) |
(15.67) |
-122.6% |
SUPR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
858.80 |
| Beta |
0.62 |
| Outstanding shares (mil) |
12.37 |
| Enterprise Value (mil) |
1,514.27 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.18% |
| Cost of Debt |
5.88% |
| WACC |
6.67% |