Last Update 04 Dec 25
Fair value Increased 3.88%SUPR: Joint Venture Expansion And Dividend Policy Will Shape Balanced Outlook
Analysts have raised their price target for Supermarket Income REIT by approximately 4 percent to reflect a higher fair value estimate of £0.86 per share, supported by expectations of stronger revenue growth and a slightly lower discount rate.
What's in the News
- A joint venture with Blue Owl Capital has agreed to acquire 10 high performing omnichannel Asda supermarkets for £196 million via sale and leaseback, at a 7.4% net initial yield with 25-year CPI-linked leases capped at 4% and floored at 1% (company announcement).
- Supermarket Income REIT plans to transfer five existing assets into the joint venture at a value of £232 million, 3% above book value as at June 2025, retaining a 50% interest through its JV stake (company announcement).
- The transactions will scale and diversify the JV to £833 million across 23 assets, extend the weighted average unexpired lease term by 0.7 years to 12 years, and enhance fee income from the JV by £0.8 million annually (company announcement).
- Following completion, Supermarket Income REIT’s exposure to investment grade tenants is expected to reach 74% of rent roll, with Asda accounting for 8% and pro forma loan to value at 40% (company announcement).
- The company declared a first quarterly interim dividend of 1.545 pence per ordinary share for the period 1 July 2025 to 30 September 2025, payable around 21 November 2025 to shareholders on the register as at 24 October 2025 (company announcement).
Valuation Changes
- Fair Value Estimate per Share increased modestly from £0.82 to £0.86, reflecting a slightly higher assessment of intrinsic value.
- Discount Rate reduced slightly from 8.86% to 8.42%, indicating a marginally lower perceived risk profile or cost of capital.
- Revenue Growth Assumption raised meaningfully from approximately 0.9% to about 1.4%, pointing to stronger expected top line expansion.
- Net Profit Margin edged down marginally from 92.0% to 92.0%, effectively unchanged and implying stable profitability expectations.
- Future P/E Multiple slipped slightly from 12.47x to 12.37x, suggesting only a minor adjustment to the valuation multiple applied.
Key Takeaways
- Proposed internalization aims to reduce operational costs and enhance net margins, while strategic initiatives are set to boost revenue growth.
- Focus on accretive acquisitions and refinancing debt aims to improve financial flexibility, revenue, and future earnings through strategic ventures.
- Increased competition for high-yield assets and financing costs might offset earnings growth, potentially impacting profitability and revenue expansion strategies.
Catalysts
About Supermarket Income REIT- Supermarket Income REIT plc (LSE: SUPR) is a real estate investment trust dedicated to investing in grocery properties which are an essential part of the UK's feed the nation infrastructure.
- The proposed internalization of the company is expected to significantly reduce costs, targeting an EPRA cost ratio below 9%, down from 13.6%. This is likely to enhance net margins and earnings due to lower operational costs.
- Strategic initiatives such as lease renewals at higher rents than expected and capital recycling—selling lower-yielding assets above book value to reinvest in higher-yielding opportunities—are expected to boost revenue and earnings growth through enhanced income from investments.
- The company is working on establishing a strategic joint venture, which is intended to provide financial flexibility and earnings through management fee income while retaining ownership interests, positively impacting future earnings.
- SUPR’s focus on accretive acquisitions, such as high-yielding omnichannel stores, is expected to enhance revenue, as these assets are typically secured with long-term, inflation-linked leases.
- The ongoing transition from secured to unsecured debt and plans to refinance current facilities aims to provide greater balance sheet flexibility and lower financing costs over time, potentially improving net margins and earnings.
Supermarket Income REIT Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Supermarket Income REIT's revenue will decrease by 0.9% annually over the next 3 years.
- Analysts assume that profit margins will increase from 61.8% today to 92.0% in 3 years time.
- Analysts expect earnings to reach £106.3 million (and earnings per share of £0.08) by about September 2028, up from £69.6 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 12.5x on those 2028 earnings, down from 14.1x today. This future PE is lower than the current PE for the GB Retail REITs industry at 13.3x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.86%, as per the Simply Wall St company report.
Supermarket Income REIT Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- The increase in financing costs due to higher leverage might outweigh the earnings growth from acquisitions, potentially impacting net margins and overall profitability.
- The company's reliance on acquiring high-yielding assets and capital recycling may become challenging if competition from grocery operators for similar assets intensifies, impacting revenue growth.
- The proposed internalization and the resulting cost savings could fail to materialize as planned, impacting net margins and earnings if unanticipated costs arise during implementation.
- The ability to establish strategic joint ventures might not be assured, which is crucial for SUPR’s strategy to replace equity market scaling, potentially affecting revenue and earnings growth.
- If the market's perception of property valuations and rents does not align with SUPR's positive outlook, it may impact net asset value (NAV) and shareholders' perceived value, affecting stock performance.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of £0.824 for Supermarket Income REIT based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of £0.9, and the most bearish reporting a price target of just £0.73.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be £115.5 million, earnings will come to £106.3 million, and it would be trading on a PE ratio of 12.5x, assuming you use a discount rate of 8.9%.
- Given the current share price of £0.78, the analyst price target of £0.82 is 4.7% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

