investorscraft@gmail.com

Intrinsic ValueAlternative Income REIT PLC (AIRE.L)

Previous Close£75.00
Intrinsic Value
Upside potential
Previous Close
£75.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alternative Income REIT PLC operates as a UK-focused real estate investment trust specializing in alternative and specialist property sectors. The company’s core strategy revolves around acquiring and managing a diversified portfolio of properties leased on long-term agreements, often featuring inflation-linked rent reviews. This structure provides a stable income stream while offering potential for capital appreciation. The REIT primarily targets niche markets such as healthcare, education, and logistics, which are less cyclical than traditional commercial real estate. By focusing on these segments, the company mitigates exposure to broader economic volatility while capitalizing on sector-specific demand drivers. Its tenant base includes government-backed entities and established private operators, enhancing rental security. Alternative Income REIT differentiates itself through a disciplined asset selection process and active portfolio management, aiming to deliver consistent shareholder returns in a low-yield environment. The trust’s emphasis on inflation-linked leases positions it favorably in an inflationary climate, providing a natural hedge against rising costs.

Revenue Profitability And Efficiency

For the fiscal year ending June 2024, Alternative Income REIT reported revenue of £7.9 million, with net income reaching £2.36 million, reflecting a net margin of approximately 30%. The company’s operating cash flow stood at £4.02 million, indicating strong cash generation relative to earnings. With no capital expenditures recorded, the REIT demonstrates a lean operational model focused on income-producing assets rather than development.

Earnings Power And Capital Efficiency

The diluted EPS of 2.93 pence underscores the company’s ability to convert property income into shareholder returns. The absence of significant capital expenditures suggests efficient capital deployment, with resources directed toward maintaining and enhancing the existing portfolio rather than speculative growth. The REIT’s focus on long-leased assets with inflation-linked rents supports predictable earnings and reduces reinvestment risk.

Balance Sheet And Financial Health

Alternative Income REIT maintains a conservative balance sheet with £3.29 million in cash and equivalents against total debt of £40.83 million. The debt level appears manageable given the stable rental income and long lease durations. The company’s liquidity position provides flexibility for opportunistic acquisitions or debt servicing, though leverage metrics should be monitored in a rising interest rate environment.

Growth Trends And Dividend Policy

The REIT’s dividend per share of 6.275 pence highlights its income-focused mandate, appealing to yield-seeking investors. Growth prospects are tied to rental escalations and selective asset acquisitions, rather than aggressive portfolio expansion. The inflation-linked lease structure provides organic growth potential, though external acquisitions remain limited by market conditions and capital availability.

Valuation And Market Expectations

With a market capitalization of £57.96 million and a beta of 0.538, Alternative Income REIT is perceived as a lower-risk investment within the real estate sector. The valuation reflects investor confidence in its stable income profile and defensive positioning, though it may trade at a discount due to its niche focus and smaller scale compared to diversified peers.

Strategic Advantages And Outlook

Alternative Income REIT’s strategic advantage lies in its specialized portfolio and inflation-protected income streams. The outlook remains stable, supported by long lease durations and sector resilience. However, macroeconomic factors such as interest rate movements and UK property market dynamics could influence performance. The company’s ability to maintain occupancy and rental growth will be critical to sustaining shareholder returns.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount