investorscraft@gmail.com

Intrinsic ValueGrit Real Estate Income Group Limited (GR1T.L)

Previous Close£6.75
Intrinsic Value
Upside potential
Previous Close
£6.75

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

Grit Real Estate Income Group Limited is a pan-African real estate investment firm specializing in high-quality, income-generating properties across carefully selected African markets, excluding South Africa. The company focuses on long-term leases denominated in USD and EUR, secured by multinational tenants, ensuring stable cash flows. Its portfolio spans robust sectors such as commercial, industrial, and mixed-use properties, strategically positioned in high-growth urban centers. Grit differentiates itself through active asset management, emphasizing sustainability and community impact while targeting institutional-grade returns. The firm’s pan-African footprint mitigates country-specific risks while capitalizing on the continent’s urbanization trends and economic diversification. By aligning with blue-chip tenants and maintaining a disciplined acquisition strategy, Grit reinforces its reputation as a reliable income generator in an otherwise volatile regional real estate market. Its focus on dollar-linked leases provides a hedge against local currency volatility, appealing to risk-conscious investors seeking exposure to Africa’s growth story without direct operational risks.

Revenue Profitability And Efficiency

Grit reported revenue of 63.98 million GBp for the period, though net income stood at a loss of 84.5 million GBp, reflecting broader macroeconomic pressures in its operating regions. Operating cash flow of 20.38 million GBp indicates underlying operational stability, while modest capital expenditures (-443,000 GBp) suggest a focus on optimizing existing assets rather than aggressive expansion. The diluted EPS of -0.17 GBp underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

Despite the net loss, Grit’s ability to generate positive operating cash flow highlights its core earnings power from lease income. The company’s high leverage (total debt of 540.85 million GBp) raises questions about capital efficiency, though its dollar-denominated leases provide some insulation against local currency risks. The targeted 8.5%+ USD dividend yield signals confidence in recurring income streams.

Balance Sheet And Financial Health

Grit’s balance sheet shows 18.77 million GBp in cash against significant total debt of 540.85 million GBp, indicating a leveraged position. The reliance on debt financing necessitates careful liquidity management, though the predominance of hard-currency leases mitigates refinancing risks. The company’s ability to maintain dividend payments (3 GBp per share) despite losses suggests prioritization of shareholder returns.

Growth Trends And Dividend Policy

Grit aims for a 12%+ NAV total return, reflecting its growth-through-income strategy. The dividend policy, targeting an 8.5%+ USD yield, aligns with its income-focused mandate, though sustainability depends on stabilizing profitability. Portfolio diversification and selective acquisitions in high-growth African markets remain key drivers for long-term value creation.

Valuation And Market Expectations

With a market cap of 33.56 million GBp and a beta of 0.2, Grit trades as a low-volatility real estate play, albeit with elevated risk due to its African exposure. Investors likely price in recovery potential, balancing near-term headwinds against the long-term promise of pan-African real estate demand.

Strategic Advantages And Outlook

Grit’s strategic edge lies in its hard-currency leases, multinational tenant base, and disciplined asset selection. While macroeconomic volatility poses challenges, the company’s focus on income stability and NAV growth positions it to benefit from Africa’s urbanization. Execution risk remains, but its differentiated model offers a unique conduit for institutional exposure to the continent’s real estate sector.

Sources

Company disclosures, London Stock Exchange filings

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