Sirius Real Estate

German And UK Asset Upgrades Will Unlock Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

30 Jul 25

AnalystConsensusTarget's Fair Value

UK£1.17

18.2% undervalued

04 Sep

UK£0.96

-4.3%

-1.8%

-4.3%

-1.8%

You can edit this narrative until Jul 30 8:10 PM. Then, changes will post as Updates.

Author's Valuation

UK£1.17

18.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

UK£1.17

18.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.38%

Real Estate revenue growth rate

0.24%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.45%

Calculation

€179.67m

Earnings '28

15.05x

PE Ratio '28

€2.70b

Market Cap '28

€2.70b

Market Cap '28

1.50b

No. shares '28

€1.81

Share Price '28

€1.81 Share Price '28

Discounted to 2025 @ 10.26% p.a.

€1.35

Fair Value '25

€1.35 Fair Value '25

Converted to GBP @ 0.8676 EUR/GBP Exchange Rate

UK£1.17

Fair Value '25