As of 2025-08-08, the Intrinsic Value of Warehouse REIT PLC (WHR.L) is 66.51 GBP. This WHR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 GBP, the upside of Warehouse REIT PLC is -42.20%.
The range of the Intrinsic Value is 24.93 - 199.13 GBP
Based on its market price of 115.00 GBP and our intrinsic valuation, Warehouse REIT PLC (WHR.L) is overvalued by 42.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.93 - 199.13 | 66.51 | -42.2% |
| DCF (Growth 10y) | 30.88 - 195.84 | 70.70 | -38.5% |
| DCF (EBITDA 5y) | 75.75 - 132.36 | 116.26 | 1.1% |
| DCF (EBITDA 10y) | 70.19 - 137.14 | 111.81 | -2.8% |
| Fair Value | 245.86 - 245.86 | 245.86 | 113.79% |
| P/E | 87.71 - 116.24 | 102.70 | -10.7% |
| EV/EBITDA | 76.31 - 144.59 | 127.30 | 10.7% |
| EPV | (11.01) - 10.34 | (0.33) | -100.3% |
| DDM - Stable | 80.18 - 224.67 | 152.43 | 32.5% |
| DDM - Multi | 90.28 - 183.02 | 119.56 | 4.0% |
| Market Cap (mil) | 487.74 |
| Beta | 0.53 |
| Outstanding shares (mil) | 4.24 |
| Enterprise Value (mil) | 762.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.26% |
| Cost of Debt | 7.24% |
| WACC | 8.64% |