investorscraft@gmail.com

Intrinsic ValueSecure Income REIT Plc (SIR.L)

Previous Close£461.00
Intrinsic Value
Upside potential
Previous Close
£461.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Secure Income REIT Plc (SIR) is a UK-focused real estate investment trust specializing in long-term, inflation-protected rental income assets. The company targets high-quality properties in defensive sectors such as healthcare, leisure, and convenience retail, ensuring stable cash flows with contractual rent escalations. Its £1.96 billion portfolio, independently valued, reflects a disciplined approach to asset selection, emphasizing tenant creditworthiness and lease structures that mitigate economic volatility. SIR differentiates itself through its advisory partnership with Prestbury Investment Partners, leveraging deep sector expertise and alignment with shareholder interests. The REIT’s market position is reinforced by its strategic focus on essential-use properties, which have demonstrated resilience during economic downturns, including the COVID-19 pandemic. With a strong emphasis on financial prudence and tenant support, SIR maintains a competitive edge in the UK REIT landscape, appealing to income-focused investors seeking inflation-linked returns.

Revenue Profitability And Efficiency

In FY 2021, SIR reported revenue of £202.2 million, reflecting stable rental income from its diversified portfolio. Net income stood at £199.6 million, with diluted EPS of 62p, indicating robust profitability. Operating cash flow of £113.5 million underscores efficient cash generation, while minimal capital expenditures highlight the REIT’s asset-light strategy. The absence of significant capex suggests a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

SIR’s earnings power is driven by its inflation-linked leases, which provide predictable income growth. The REIT’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. With no material capex, SIR allocates resources toward debt management and shareholder returns, reinforcing its disciplined capital allocation framework.

Balance Sheet And Financial Health

SIR’s balance sheet remains robust, with £168.5 million in cash and equivalents and total debt of £943 million. The REIT’s net asset position of £1.25 billion (as of June 2020) reflects strong equity backing. Its prudent leverage and liquidity position enabled tenant support during the pandemic while preserving financial flexibility.

Growth Trends And Dividend Policy

SIR’s growth is anchored in contractual rent escalations and selective acquisitions. The REIT paid a dividend of 84.47p per share in FY 2021, aligning with its income-focused mandate. Its dividend policy emphasizes sustainability, supported by resilient cash flows and a conservative payout ratio.

Valuation And Market Expectations

The market values SIR’s defensive portfolio and inflation-linked income stream, as reflected in its beta of 0.79, indicating lower volatility relative to the broader market. Investors likely price in steady growth from rent escalations and sector resilience.

Strategic Advantages And Outlook

SIR’s strategic advantages include its sector-focused portfolio, inflation protection, and alignment with Prestbury’s expertise. The outlook remains positive, with demand for essential-use real estate expected to sustain rental income. However, macroeconomic risks, including interest rate hikes, could impact financing costs and valuation multiples.

Sources

Company description, financial data from disclosed FY 2021 metrics, and independent valuation reports.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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