investorscraft@gmail.com

Intrinsic ValueDrum Income Plus REIT Ord (DRIP.L)

Previous Close£50.00
Intrinsic Value
Upside potential
Previous Close
£50.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Drum Income Plus REIT plc is a UK-focused real estate investment trust specializing in commercial properties across office, retail, and industrial sectors. The company targets institutional-grade tenants with long-term leases, offering investors exposure to a diversified portfolio of smaller-lot UK commercial real estate through a closed-ended fund structure. Its portfolio spans over 280,000 square feet, emphasizing income stability and sector diversification. The REIT operates in a competitive market but differentiates itself through a niche focus on smaller properties, which may offer higher yields and lower vacancy risks compared to larger assets. Managed by Drum Real Estate Investment Management Limited, the company leverages its advisor’s expertise to optimize property performance and tenant relationships. The UK commercial real estate market is cyclical, influenced by economic conditions and tenant demand, but Drum Income Plus mitigates risks through diversified sector exposure and long lease durations.

Revenue Profitability And Efficiency

In FY 2020, Drum Income Plus reported negative revenue of -2.1 million GBp and a net loss of -3.9 million GBp, reflecting challenges in the UK commercial real estate market. However, operating cash flow was positive at 2.98 million GBp, indicating underlying income generation from its leased properties. The absence of capital expenditures suggests a focus on maintaining existing assets rather than expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -0.1 GBp highlights earnings pressure, likely due to valuation adjustments or lease renegotiations. The REIT’s ability to generate positive operating cash flow despite negative net income suggests its core leasing operations remain viable, though external factors such as property valuations and tenant stability play a significant role in overall profitability.

Balance Sheet And Financial Health

The company held 1.12 million GBp in cash and equivalents against total debt of 22.63 million GBp, indicating moderate leverage. The debt level is manageable given the REIT’s asset-backed structure, but investors should monitor refinancing risks and property valuations, which impact loan covenants and liquidity.

Growth Trends And Dividend Policy

Despite operational challenges, Drum Income Plus maintained a dividend payout of 25.75 GBp per share, signaling a commitment to income distribution. Growth prospects depend on the UK commercial property market’s recovery, with potential opportunities in sector rebalancing and tenant demand shifts. The REIT’s closed-ended structure limits equity dilution but may constrain capital-raising flexibility.

Valuation And Market Expectations

The negative beta of -0.049 suggests low correlation with broader market movements, typical for property-focused investments. Market expectations likely hinge on UK economic recovery and commercial real estate performance, with investors valuing the REIT for its income yield rather than capital appreciation in the near term.

Strategic Advantages And Outlook

Drum Income Plus benefits from a diversified property portfolio and long lease terms, providing stable cash flows. However, the UK’s post-Brexit and pandemic economic landscape poses risks. The REIT’s focus on smaller assets may offer resilience, but its outlook depends on tenant stability and sector-specific demand trends. Strategic asset management and selective acquisitions could enhance long-term value.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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