investorscraft@gmail.com

Intrinsic ValueSchroder Real Estate Investment Trust Limited (SREI.L)

Previous Close£56.20
Intrinsic Value
Upside potential
Previous Close
£56.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Schroder Real Estate Investment Trust Limited (SREI) operates as a diversified REIT, specializing in UK commercial and residential real estate investments. The company leverages its REIT status to optimize tax efficiency while focusing on income-generating properties, including offices, retail spaces, and industrial assets. Its portfolio is strategically positioned to benefit from long-term rental income and capital appreciation, targeting stable returns for shareholders. SREI’s market position is reinforced by its premium listing on the London Stock Exchange and adherence to the UK REIT regime, which enhances investor confidence. The trust’s disciplined asset management approach and selective acquisitions in high-demand regions underscore its competitive edge in a fragmented real estate market. By maintaining a balanced mix of property types, SREI mitigates sector-specific risks while capitalizing on urbanization trends and evolving tenant demands. Its Guernsey-based structure further provides regulatory flexibility, supporting agile investment decisions in a dynamic property landscape.

Revenue Profitability And Efficiency

In FY 2024, SREI reported revenue of £8.24 million, with net income of £3.02 million, reflecting a stable income stream from its property portfolio. The diluted EPS of 0.62p indicates modest but consistent earnings power. Operating cash flow of £23.88 million highlights strong rental income collection, while zero capital expenditures suggest a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The trust’s earnings are primarily driven by rental yields and property valuations, with a beta of 0.81 indicating lower volatility relative to the broader market. The absence of significant capex underscores efficient capital allocation, prioritizing income stability over high-growth investments. This aligns with its REIT structure, which mandates distributing most taxable income to shareholders.

Balance Sheet And Financial Health

SREI maintains a conservative balance sheet with £6.01 million in cash and equivalents against total debt of £177.43 million, reflecting a leveraged but manageable position. The debt level is typical for REITs, supported by income-generating assets. The lack of capex commitments provides flexibility to service obligations without straining liquidity.

Growth Trends And Dividend Policy

The trust’s growth is tied to UK real estate market trends, with a dividend per share of 3.48p demonstrating its commitment to shareholder returns. Its REIT status necessitates high payout ratios, making dividends a key component of total returns. Future growth may hinge on selective acquisitions or asset revaluations rather than organic expansion.

Valuation And Market Expectations

With a market cap of £247 million, SREI trades at a valuation reflective of its niche focus and income-oriented strategy. The subdued beta suggests investors view it as a defensive play within real estate, with expectations centered on steady dividends and moderate capital appreciation.

Strategic Advantages And Outlook

SREI’s strategic advantages include its tax-efficient REIT structure, diversified property holdings, and London Stock Exchange listing. The outlook remains cautious but stable, with performance linked to UK economic conditions and property demand. Its ability to navigate interest rate fluctuations and tenant dynamics will be critical to sustaining returns.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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