investorscraft@gmail.com

Intrinsic ValueSupermarket Income REIT plc (SUPR.L)

Previous Close£83.30
Intrinsic Value
Upside potential
Previous Close
£83.30

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

Supermarket Income REIT plc operates as a specialized real estate investment trust (REIT) focused on grocery-anchored properties in the UK. The company’s portfolio consists of 45 omnichannel grocery stores, strategically leased to leading UK supermarket operators, ensuring stable rental income. By targeting essential retail assets, the REIT benefits from the defensive nature of grocery spending, which remains resilient even during economic downturns. Its properties support both online and in-person sales, aligning with evolving consumer preferences for convenience and hybrid shopping experiences. The tenant base is geographically diversified, reducing concentration risk while maintaining high occupancy rates. Supermarket Income REIT’s focus on mission-critical retail real estate positions it as a low-volatility player in the UK REIT sector, appealing to income-focused investors seeking predictable cash flows. The company’s emphasis on long-term leases with inflation-linked rent reviews further enhances its revenue stability and growth potential.

Revenue Profitability And Efficiency

Supermarket Income REIT reported revenue of £107.2 million (GBp 107,232,000) for the period, reflecting its stable rental income stream. However, the company recorded a net loss of £21.2 million (GBp -21,184,000), driven by unrealized property valuation adjustments rather than operational weakness. Operating cash flow remained robust at £92.1 million (GBp 92,056,000), underscoring the REIT’s ability to generate consistent cash from its core leasing activities. The absence of capital expenditures highlights its asset-light model, focusing on income generation rather than development.

Earnings Power And Capital Efficiency

Despite a diluted EPS of -1.7p (GBp -0.017), the REIT’s underlying earnings power is better reflected in its operating cash flow, which supports its dividend payments. The company’s capital efficiency is evident in its ability to maintain high occupancy rates and secure long-term leases with reputable tenants. The defensive nature of grocery real estate provides a reliable income stream, though external valuation pressures may periodically impact reported earnings.

Balance Sheet And Financial Health

Supermarket Income REIT maintains a conservative balance sheet with £38.7 million (GBp 38,691,000) in cash and equivalents. Total debt stands at £694.2 million (GBp 694,168,000), which is manageable given the stable rental income and long-term lease structures. The REIT’s focus on essential retail assets mitigates refinancing risks, though interest rate fluctuations could impact financing costs over time.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of 6.105p (GBp 6.105). Growth is primarily driven by rental escalations and selective acquisitions of grocery-anchored properties. The defensive nature of its portfolio supports sustainable dividends, though external valuation changes may influence NAV and growth projections.

Valuation And Market Expectations

With a market capitalization of approximately £994.5 million (GBp 994,499,520), the REIT trades at a discount to its net asset value, reflecting broader sector sentiment. A beta of 0.60 indicates lower volatility compared to the broader market, aligning with its defensive positioning. Investors likely value the stock for its income stability rather than aggressive growth prospects.

Strategic Advantages And Outlook

Supermarket Income REIT’s strategic focus on essential grocery real estate provides a durable income stream, insulated from economic cycles. The shift toward omnichannel retailing further strengthens its long-term relevance. While valuation pressures persist, the REIT’s high-quality tenant base and inflation-linked leases position it well for steady income growth. The outlook remains stable, supported by resilient demand for grocery retail space.

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