Trade Estates REIC

Modern Retail And Logistics Hubs Will Harness Urbanization Trends

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

07 Sep 25

AnalystConsensusTarget's Fair Value

€1.93

9.6% undervalued

07 Sep

€1.74

7.9%

-0.6%

7.9%

-0.6%

You can edit this narrative until Sep 7 8:08 PM. Then, changes will post as Updates.

Author's Valuation

€1.9

9.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

€1.93

9.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.26%

Retail REITs revenue growth rate

0.07%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

13.53%

Calculation

€33.20m

Earnings '28

10.16x

PE Ratio '28

€337.19m

Market Cap '28

€337.19m

Market Cap '28

120.53m

No. shares '28

€2.80

Share Price '28

€2.80 Share Price '28

Discounted to 2025 @ 13.44% p.a.

€1.92

Fair Value '25