As of 2025-10-07, the Intrinsic Value of Sirius Real Estate Ltd (SRE.L) is 99.54 GBP. This SRE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.35 GBP, the upside of Sirius Real Estate Ltd is 3.30%.
The range of the Intrinsic Value is 50.90 - 222.76 GBP
Based on its market price of 96.35 GBP and our intrinsic valuation, Sirius Real Estate Ltd (SRE.L) is undervalued by 3.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.90 - 222.76 | 99.54 | 3.3% |
| DCF (Growth 10y) | 82.47 - 280.58 | 138.90 | 44.2% |
| DCF (EBITDA 5y) | 112.47 - 137.19 | 122.45 | 27.1% |
| DCF (EBITDA 10y) | 143.93 - 188.11 | 162.79 | 69.0% |
| Fair Value | 217.20 - 217.20 | 217.20 | 125.43% |
| P/E | 103.63 - 161.70 | 134.26 | 39.3% |
| EV/EBITDA | 55.74 - 97.23 | 76.08 | -21.0% |
| EPV | (9.60) - 11.37 | 0.89 | -99.1% |
| DDM - Stable | 87.91 - 238.84 | 163.37 | 69.6% |
| DDM - Multi | 131.06 - 265.65 | 174.39 | 81.0% |
| Market Cap (mil) | 1,445.70 |
| Beta | 1.02 |
| Outstanding shares (mil) | 15.00 |
| Enterprise Value (mil) | 2,566.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.07% |
| Cost of Debt | 4.60% |
| WACC | 6.31% |