Sirius Real Estate

German And UK Asset Upgrades Will Unlock Potential

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

30 Jul 25

Updated

08 Aug 25

AnalystConsensusTarget's Fair Value

UK£1.18

10.1% undervalued

08 Aug

UK£1.06

9.9%

2.9%

Author's Valuation

UK£1.2

10.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

UK£1.2

10.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.38%

Real Estate revenue growth rate

0.37%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.94%

Calculation

€179.67m

Earnings '28

15.01x

PE Ratio '28

€2.70b

Market Cap '28

€2.70b

Market Cap '28

1.50b

No. shares '28

€1.80

Share Price '28

€1.80 Share Price '28

Discounted to 2025 @ 9.95% p.a.

€1.36

Fair Value '25

€1.36 Fair Value '25

Converted to GBP @ 0.8668 EUR/GBP Exchange Rate

UK£1.18

Fair Value '25