Grainger Valuation
Is GRIL undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of GRIL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: GRIL (£2.38) is trading above our estimate of fair value (£1.15)
Significantly Below Fair Value: GRIL is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for GRIL?
Other financial metrics that can be useful for relative valuation.
| What is GRIL's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | UK£1.76b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 12x |
| Enterprise Value/EBITDA | 25.7x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does GRIL's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 7.3x | ||
IWG International Workplace Group | 0.6x | 7.8% | UK£1.8b |
SRE Sirius Real Estate | 5.4x | -13.0% | UK£1.3b |
LOK Lok'nStore Group | 12.7x | 8.4% | UK£353.5m |
TPFG Property Franchise Group | 10.3x | 44.7% | UK£280.5m |
GRIL Grainger | 6.4x | -24.6% | UK£1.8b |
Price-To-Sales vs Peers: GRIL is good value based on its Price-To-Sales Ratio (6.4x) compared to the peer average (7.3x).
Price to Earnings Ratio vs Industry
How does GRIL's PE Ratio compare vs other companies in the GB Real Estate Industry?
Price-To-Sales vs Industry: GRIL is expensive based on its Price-To-Sales Ratio (6.4x) compared to the UK Real Estate industry average (5x).
Price to Sales Ratio vs Fair Ratio
What is GRIL's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 6.4x |
| Fair PS Ratio | 3.2x |
Price-To-Sales vs Fair Ratio: GRIL is expensive based on its Price-To-Sales Ratio (6.4x) compared to the estimated Fair Price-To-Sales Ratio (3.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | UK£2.38 | UK£3.00 +26.3% | 6.6% | UK£3.36 | UK£2.70 | n/a | 9 |
| Jun ’25 | UK£2.49 | UK£3.00 +20.6% | 6.6% | UK£3.36 | UK£2.70 | n/a | 9 |
| May ’25 | UK£2.58 | UK£3.03 +17.6% | 7.9% | UK£3.54 | UK£2.70 | n/a | 9 |
| Apr ’25 | UK£2.59 | UK£3.01 +16.3% | 8.4% | UK£3.54 | UK£2.60 | n/a | 9 |
| Mar ’25 | UK£2.57 | UK£3.01 +17.2% | 8.4% | UK£3.54 | UK£2.60 | n/a | 9 |
| Feb ’25 | UK£2.62 | UK£3.01 +15.2% | 8.4% | UK£3.54 | UK£2.60 | n/a | 9 |
| Jan ’25 | UK£2.65 | UK£2.97 +11.8% | 9.4% | UK£3.54 | UK£2.60 | n/a | 8 |
| Dec ’24 | UK£2.64 | UK£2.94 +11.1% | 9.6% | UK£3.54 | UK£2.60 | n/a | 8 |
| Nov ’24 | UK£2.36 | UK£2.93 +24.5% | 10.0% | UK£3.54 | UK£2.60 | n/a | 7 |
| Oct ’24 | UK£2.35 | UK£2.93 +24.8% | 10.0% | UK£3.54 | UK£2.60 | n/a | 7 |
| Sep ’24 | UK£2.33 | UK£2.95 +26.8% | 9.3% | UK£3.54 | UK£2.70 | n/a | 7 |
| Aug ’24 | UK£2.51 | UK£2.95 +17.5% | 9.3% | UK£3.54 | UK£2.70 | n/a | 7 |
| Jul ’24 | UK£2.28 | UK£2.95 +29.6% | 9.3% | UK£3.54 | UK£2.70 | n/a | 7 |
| Jun ’24 | UK£2.47 | UK£2.93 +18.4% | 10.5% | UK£3.54 | UK£2.50 | UK£2.49 | 7 |
| May ’24 | UK£2.58 | UK£3.08 +19.4% | 13.9% | UK£3.69 | UK£2.50 | UK£2.58 | 8 |
| Apr ’24 | UK£2.33 | UK£3.08 +32.3% | 13.9% | UK£3.69 | UK£2.50 | UK£2.59 | 8 |
| Mar ’24 | UK£2.48 | UK£3.08 +24.1% | 13.9% | UK£3.69 | UK£2.50 | UK£2.57 | 8 |
| Feb ’24 | UK£2.60 | UK£3.11 +19.7% | 15.1% | UK£3.81 | UK£2.50 | UK£2.62 | 8 |
| Jan ’24 | UK£2.53 | UK£3.16 +24.7% | 13.6% | UK£3.81 | UK£2.50 | UK£2.65 | 8 |
| Dec ’23 | UK£2.42 | UK£3.18 +31.4% | 13.2% | UK£3.81 | UK£2.50 | UK£2.64 | 8 |
| Nov ’23 | UK£2.32 | UK£3.23 +39.0% | 11.1% | UK£3.81 | UK£2.72 | UK£2.36 | 8 |
| Oct ’23 | UK£2.27 | UK£3.27 +43.8% | 10.4% | UK£3.81 | UK£2.72 | UK£2.35 | 8 |
| Sep ’23 | UK£2.60 | UK£3.37 +29.6% | 10.5% | UK£3.81 | UK£2.72 | UK£2.33 | 8 |
| Aug ’23 | UK£2.95 | UK£3.42 +15.9% | 11.5% | UK£3.90 | UK£2.72 | UK£2.51 | 8 |
| Jul ’23 | UK£2.80 | UK£3.53 +26.4% | 9.1% | UK£3.90 | UK£2.90 | UK£2.28 | 8 |
| Jun ’23 | UK£3.12 | UK£3.53 +13.3% | 9.1% | UK£3.90 | UK£2.90 | UK£2.47 | 8 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.