Grainger

REIT Conversion And New Communities Will Drive Operational Efficiency

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

30 Mar 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

-21.0%

-1.0%

-21.0%

-1.0%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

UK£3.0741.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates5

Shared on 01 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 6.60%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

UK£3.07

41.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-19.74%

Real Estate revenue growth rate

0.19%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

13.08%

Calculation

UK£167.41m

Earnings '28

18.43x

PE Ratio '28

UK£3.09b

Market Cap '28

UK£3.09b

Market Cap '28

738.55m

No. shares '28

UK£4.18

Share Price '28

UK£4.18 Share Price '28

Discounted to 2025 @ 10.81% p.a.

UK£3.07

Fair Value '25