First Time Loading...

Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 254 GBX 0.4% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Grainger Plc engages in the investment, development, and management of properties. [ Read More ]

The intrinsic value of one GRI stock under the Base Case scenario is 260.35 GBX. Compared to the current market price of 254 GBX, Grainger PLC is Undervalued by 2%.

Key Points:
GRI Intrinsic Value
Base Case
260.35 GBX
Undervaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Grainger PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling GRI stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Grainger PLC

Provide an overview of the primary business activities
of Grainger PLC.

What unique competitive advantages
does Grainger PLC hold over its rivals?

What risks and challenges
does Grainger PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Grainger PLC.

Provide P/S
for Grainger PLC.

Provide P/E
for Grainger PLC.

Provide P/OCF
for Grainger PLC.

Provide P/FCFE
for Grainger PLC.

Provide P/B
for Grainger PLC.

Provide EV/S
for Grainger PLC.

Provide EV/GP
for Grainger PLC.

Provide EV/EBITDA
for Grainger PLC.

Provide EV/EBIT
for Grainger PLC.

Provide EV/OCF
for Grainger PLC.

Provide EV/FCFF
for Grainger PLC.

Provide EV/IC
for Grainger PLC.

Show me price targets
for Grainger PLC made by professional analysts.

What are the Revenue projections
for Grainger PLC?

How accurate were the past Revenue estimates
for Grainger PLC?

What are the Net Income projections
for Grainger PLC?

How accurate were the past Net Income estimates
for Grainger PLC?

What are the EPS projections
for Grainger PLC?

How accurate were the past EPS estimates
for Grainger PLC?

What are the EBIT projections
for Grainger PLC?

How accurate were the past EBIT estimates
for Grainger PLC?

Compare the revenue forecasts
for Grainger PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Grainger PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Grainger PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Grainger PLC compared to its peers.

Compare the P/E ratios
of Grainger PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Grainger PLC with its peers.

Analyze the financial leverage
of Grainger PLC compared to its main competitors.

Show all profitability ratios
for Grainger PLC.

Provide ROE
for Grainger PLC.

Provide ROA
for Grainger PLC.

Provide ROIC
for Grainger PLC.

Provide ROCE
for Grainger PLC.

Provide Gross Margin
for Grainger PLC.

Provide Operating Margin
for Grainger PLC.

Provide Net Margin
for Grainger PLC.

Provide FCF Margin
for Grainger PLC.

Show all solvency ratios
for Grainger PLC.

Provide D/E Ratio
for Grainger PLC.

Provide D/A Ratio
for Grainger PLC.

Provide Interest Coverage Ratio
for Grainger PLC.

Provide Altman Z-Score Ratio
for Grainger PLC.

Provide Quick Ratio
for Grainger PLC.

Provide Current Ratio
for Grainger PLC.

Provide Cash Ratio
for Grainger PLC.

What is the historical Revenue growth
over the last 5 years for Grainger PLC?

What is the historical Net Income growth
over the last 5 years for Grainger PLC?

What is the current Free Cash Flow
of Grainger PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Grainger PLC.

Financials

Balance Sheet Decomposition
Grainger PLC

Current Assets 592.5m
Cash & Short-Term Investments 121m
Receivables 19.4m
Other Current Assets 452.1m
Non-Current Assets 3.1B
Long-Term Investments 3.1B
PP&E 8.6m
Intangibles 1m
Other Non-Current Assets 13.3m
Current Liabilities 129.9m
Accounts Payable 15.9m
Accrued Liabilities 84.9m
Other Current Liabilities 29.1m
Non-Current Liabilities 1.7B
Long-Term Debt 1.5B
Other Non-Current Liabilities 123.4m
Efficiency

Earnings Waterfall
Grainger PLC

Revenue
275m GBP
Cost of Revenue
-110.8m GBP
Gross Profit
164.2m GBP
Operating Expenses
-34.7m GBP
Operating Income
129.5m GBP
Other Expenses
-103.9m GBP
Net Income
25.6m GBP

Free Cash Flow Analysis
Grainger PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

GRI Profitability Score
Profitability Due Diligence

Grainger PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
49/100
Profitability
Score

Grainger PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

GRI Solvency Score
Solvency Due Diligence

Grainger PLC's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
41/100
Solvency
Score

Grainger PLC's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRI Price Targets Summary
Grainger PLC

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

According to Wall Street analysts, the average 1-year price target for GRI is 303.51 GBX with a low forecast of 262.6 GBX and a high forecast of 371.7 GBX.

Lowest
Price Target
262.6 GBX
3% Upside
Average
Price Target
303.51 GBX
19% Upside
Highest
Price Target
371.7 GBX
46% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

GRI Price
Grainger PLC

1M 1M
-2%
6M 6M
+15%
1Y 1Y
+1%
3Y 3Y
-6%
5Y 5Y
+11%
10Y 10Y
+174%
Annual Price Range
254
52w Low
217.6
52w High
274.8
Price Metrics
Average Annual Return 4.43%
Standard Deviation of Annual Returns 20.52%
Max Drawdown -39%
Shares Statistics
Market Capitalization 1.9B GBX
Shares Outstanding 743 042 056
Percentage of Shares Shorted
N/A

GRI Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Grainger PLC Logo
Grainger PLC

Country

United Kingdom

Industry

Real Estate

Market Cap

1.9B GBP

Dividend Yield

2.57%

Description

Grainger Plc engages in the investment, development, and management of properties. The company is headquartered in Newcastle Upon Tyne, Northumberland and currently employs 322 full-time employees. The firm is a provider of private rental homes. The firm designs, owns and operates rental homes across the United Kingdom. The firm's private rented sector (PRS) portfolio includes Apex Gardens, London; The Headline, Leeds; Gatehouse Apartments, Southampto; Springfield House, London; Kew Bridge Court, London; The Filaments, Salford, Greater Manchester; The Forge, Newcastle; Windlass Apartments, London and Berewood, Hampshire. The firm provides approximately 7,000 private rental homes. The firm owns and manages approximately 2,553 regulated tenancy homes across the United Kingdom. The firm provide a digitized rental experience via its CONNECT technology platform.

Contact

NORTHUMBERLAND
Newcastle upon Tyne
Citygate, St. James Boulevard, Tyne and Wear
+447557577663.0
https://www.graingerplc.co.uk/

IPO

1986-01-08

Employees

322

Officers

CEO & Executive Director
Ms. Helen Christine Gordon MRICS
Group CFO & Executive Director
Mr. Robert Jan Hudson
Director of Operations & Asset Management
Ms. Eliza Pattinson
Group Accounting Director
Mr. David Smith
Director of Strategy & Corporate Finance
Mr. David John Prescott C.A., C.F.A.
Chief Information Officer
Mr. Paul Glibbery
Show More
Director of Corporate Affairs
Mr. Kurt Mueller
Group General Counsel & Company Secretary
Adam McGhin
Director of Property Services & Compliance
Mr. Manpreet Dillon BA (Hons), PostGradDip, MCIH
Head of Communications
Julie Deighton
Show Less

See Also

Discover More
What is the Intrinsic Value of one GRI stock?

The intrinsic value of one GRI stock under the Base Case scenario is 260.35 GBX.

Is GRI stock undervalued or overvalued?

Compared to the current market price of 254 GBX, Grainger PLC is Undervalued by 2%.