
Sirius Real Estate Ltd
LSE:SRE

Intrinsic Value
The intrinsic value of one
SRE
stock under the Base Case scenario is
212.69
GBX.
Compared to the current market price of 96.4 GBX,
Sirius Real Estate Ltd
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sirius Real Estate Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sirius Real Estate Ltd
Balance Sheet Decomposition
Sirius Real Estate Ltd
Current Assets | 675m |
Cash & Short-Term Investments | 571.3m |
Receivables | 29.4m |
Other Current Assets | 74.3m |
Non-Current Assets | 2.6B |
Long-Term Investments | 2.5B |
PP&E | 28.6m |
Intangibles | 1.7m |
Other Non-Current Assets | 49.2m |
Free Cash Flow Analysis
Sirius Real Estate Ltd
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Sirius Real Estate Ltd
Revenue
|
317.5m
EUR
|
Cost of Revenue
|
-130.8m
EUR
|
Gross Profit
|
186.7m
EUR
|
Operating Expenses
|
-53.6m
EUR
|
Operating Income
|
133.1m
EUR
|
Other Expenses
|
45m
EUR
|
Net Income
|
178.1m
EUR
|
SRE Profitability Score
Profitability Due Diligence
Sirius Real Estate Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Sirius Real Estate Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
SRE Solvency Score
Solvency Due Diligence
Sirius Real Estate Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Sirius Real Estate Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SRE Price Targets Summary
Sirius Real Estate Ltd
According to Wall Street analysts, the average 1-year price target for
SRE
is 118.52 GBX
with a low forecast of 107.06 GBX and a high forecast of 131.25 GBX.
Dividends
Current shareholder yield for SRE 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?
The intrinsic value of one
SRE
stock under the Base Case scenario is
212.69
GBX.
Compared to the current market price of 96.4 GBX,
Sirius Real Estate Ltd
is
Undervalued by 55%.