Newriver Reit PLC
LSE:NRR

Watchlist Manager
Newriver Reit PLC Logo
Newriver Reit PLC
LSE:NRR
Watchlist
Price: 71 GBX -1.25% Market Closed
Market Cap: 302.9m GBX

Intrinsic Value

The intrinsic value of one NRR stock under the Base Case scenario is 148.67 GBX. Compared to the current market price of 71 GBX, Newriver Reit PLC is Undervalued by 52%.

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

NRR Intrinsic Value
148.67 GBX
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Newriver Reit PLC

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

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 NRR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Newriver Reit PLC.

Explain Valuation
Compare NRR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NRR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Newriver Reit PLC

Current Assets 83.4m
Cash & Short-Term Investments 61.3m
Receivables 12m
Other Current Assets 10.1m
Non-Current Assets 970.7m
Long-Term Investments 944.3m
PP&E 21.9m
Intangibles 4.5m
Current Liabilities 55.2m
Accounts Payable 55m
Accrued Liabilities 20.2m
Other Current Liabilities -20m
Non-Current Liabilities 508.8m
Long-Term Debt 508.8m
Efficiency

Free Cash Flow Analysis
Newriver Reit PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Newriver Reit PLC

Revenue
90.5m GBP
Cost of Revenue
-34.3m GBP
Gross Profit
56.2m GBP
Operating Expenses
-16.5m GBP
Operating Income
39.7m GBP
Other Expenses
-16m GBP
Net Income
23.7m GBP
Fundamental Scores

NRR Profitability Score
Profitability Due Diligence

Newriver Reit PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
51/100
Profitability
Score

Newriver Reit PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

NRR Solvency Score
Solvency Due Diligence

Newriver Reit PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
32/100
Solvency
Score

Newriver Reit PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRR Price Targets Summary
Newriver Reit PLC

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

According to Wall Street analysts, the average 1-year price target for NRR is 95.88 GBX with a low forecast of 85.85 GBX and a high forecast of 105 GBX.

Lowest
Price Target
85.85 GBX
21% Upside
Average
Price Target
95.88 GBX
35% Upside
Highest
Price Target
105 GBX
48% 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
Shareholder Yield

Current shareholder yield for NRR 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 NRR stock?

The intrinsic value of one NRR stock under the Base Case scenario is 148.67 GBX.

Is NRR stock undervalued or overvalued?

Compared to the current market price of 71 GBX, Newriver Reit PLC is Undervalued by 52%.

Back to Top