HomeCo Daily Needs REIT
ASX:HDN

Watchlist Manager
HomeCo Daily Needs REIT Logo
HomeCo Daily Needs REIT
ASX:HDN
Watchlist
Price: 1.397 AUD -0.21% Market Closed
Market Cap: 2.9B AUD

Intrinsic Value

The intrinsic value of one HDN stock under the Base Case scenario is 1.563 AUD. Compared to the current market price of 1.397 AUD, HomeCo Daily Needs REIT is Undervalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HDN Intrinsic Value
1.563 AUD
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
HomeCo Daily Needs REIT

What is Valuation History?
Ask AI Assistant
What other research platforms think about HDN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is HDN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for HomeCo Daily Needs REIT.

Explain Valuation
Compare HDN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

HomeCo Daily Needs REIT’s strategic reliance on supermarket-anchored assets could face tenant concentration risk if a major grocery or discount retailer exits or consolidates, impacting both rental cash flow and occupancy rates.

A surge in interest rates and tighter credit conditions could strain the REIT’s ability to fund new acquisitions or refinance debt at favorable terms, stalling its current expansion strategy and increasing financing costs.

While daily needs retail is generally resilient, a prolonged economic slowdown or a shift toward e-commerce subscriptions and rapid delivery services might reduce foot traffic to smaller specialty tenants, pressuring rental income.

Bull Theses

Focusing on essential daily needs tenancies insulates HomeCo Daily Needs REIT from cyclical retail headwinds, providing stable, recession-resistant income streams.

The REIT’s portfolio of modern, well-located convenience centers anchored by strong supermarket operators positions it to maintain high occupancy rates and predictable cash flow, with long-term leases limiting turnover risk.

Strategic acquisitions and redevelopments in growing suburban markets could further scale the portfolio, enhancing tenant mix, diversifying revenue sources, and driving incremental value for unitholders.

Show More Less
How do you feel about HDN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
HomeCo Daily Needs REIT

Balance Sheet Decomposition
HomeCo Daily Needs REIT

Current Assets 71.5m
Cash & Short-Term Investments 18m
Receivables 2.1m
Other Current Assets 51.4m
Non-Current Assets 4.9B
Long-Term Investments 4.9B
Current Liabilities 131.2m
Accounts Payable 8.4m
Accrued Liabilities 66.5m
Other Current Liabilities 56.3m
Non-Current Liabilities 1.8B
Long-Term Debt 1.8B
Other Non-Current Liabilities 2m
Efficiency

Free Cash Flow Analysis
HomeCo Daily Needs REIT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
HomeCo Daily Needs REIT

Revenue
365.7m AUD
Cost of Revenue
-94.7m AUD
Gross Profit
271m AUD
Operating Expenses
-23.1m AUD
Operating Income
247.9m AUD
Other Expenses
4.4m AUD
Net Income
252.3m AUD
Fundamental Scores

HDN Profitability Score
Profitability Due Diligence

HomeCo Daily Needs REIT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
57/100
Profitability
Score

HomeCo Daily Needs REIT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

HDN Solvency Score
Solvency Due Diligence

HomeCo Daily Needs REIT's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
29/100
Solvency
Score

HomeCo Daily Needs REIT's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HDN Price Targets Summary
HomeCo Daily Needs REIT

Wall Street analysts forecast HDN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HDN is 1.512 AUD with a low forecast of 1.414 AUD and a high forecast of 1.68 AUD.

Lowest
Price Target
1.414 AUD
1% Upside
Average
Price Target
1.512 AUD
8% Upside
Highest
Price Target
1.68 AUD
20% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 19, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for HDN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one HDN stock?

The intrinsic value of one HDN stock under the Base Case scenario is 1.563 AUD.

Is HDN stock undervalued or overvalued?

Compared to the current market price of 1.397 AUD, HomeCo Daily Needs REIT is Undervalued by 11%.

Back to Top