Derwent London

London Office Space Pressures Will Erode Rental Incomes

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

10 Sep 25

AnalystLowTarget's Fair Value

UK£16.40

1.5% undervalued

10 Sep

UK£16.16

-35.2%

-3.6%

-35.2%

-3.6%

Edit anytime before Sep 10 10:12 PM. Then post Updates to your followers.

Author's Valuation

UK£16.4

1.5% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

UK£16.4

1.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.48%

Office REITs revenue growth rate

0.03%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.66%

Calculation

UK£205.65m

Earnings '28

11.41x

PE Ratio '28

UK£2.35b

Market Cap '28

UK£2.35b

Market Cap '28

112.16m

No. shares '28

UK£20.92

Share Price '28

UK£20.92 Share Price '28

Discounted to 2025 @ 8.50% p.a.

UK£16.38

Fair Value '25