As of 2024-12-11, the Intrinsic Value of Warehouse REIT PLC (WHR.L) is
47.45 GBP. This WHR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.80 GBP, the upside of Warehouse REIT PLC is
-41.30%.
The range of the Intrinsic Value is 6.53 - 228.19 GBP
47.45 GBP
Intrinsic Value
WHR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.53 - 228.19 |
47.45 |
-41.3% |
| DCF (Growth 10y) |
26.80 - 307.95 |
79.11 |
-2.1% |
| DCF (EBITDA 5y) |
35.42 - 90.24 |
63.15 |
-21.8% |
| DCF (EBITDA 10y) |
56.09 - 148.06 |
98.25 |
21.6% |
| Fair Value |
202.12 - 202.12 |
202.12 |
150.14% |
| P/E |
78.58 - 116.38 |
88.25 |
9.2% |
| EV/EBITDA |
33.71 - 162.96 |
97.50 |
20.7% |
| EPV |
(16.93) - 19.35 |
1.21 |
-98.5% |
| DDM - Stable |
60.55 - 157.79 |
109.17 |
35.1% |
| DDM - Multi |
63.90 - 117.50 |
81.70 |
1.1% |
WHR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
342.87 |
| Beta |
1.23 |
| Outstanding shares (mil) |
4.24 |
| Enterprise Value (mil) |
628.60 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.48% |
| Cost of Debt |
8.26% |
| WACC |
8.74% |