
Charter Hall Retail REIT
ASX:CQR

Intrinsic Value
The intrinsic value of one
CQR
stock under the Base Case scenario is
5.85
AUD.
Compared to the current market price of 3.58 AUD,
Charter Hall Retail REIT
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Charter Hall Retail REIT
Fundamental Analysis

Charter Hall Retail REIT’s heavy reliance on supermarket anchors leaves it vulnerable if key tenants renegotiate leases or vacate, which could drive down occupancies and rental rates across its portfolio.
The REIT’s primary focus on supermarket-anchored shopping centers in growth corridors provides a resilient income stream backed by stable foot traffic and essential consumer demand.

Revenue & Expenses Breakdown
Charter Hall Retail REIT
Balance Sheet Decomposition
Charter Hall Retail REIT
Current Assets | 201.6m |
Cash & Short-Term Investments | 33.4m |
Receivables | 31.4m |
Other Current Assets | 136.8m |
Non-Current Assets | 4B |
Long-Term Investments | 3.9B |
Other Non-Current Assets | 79.8m |
Free Cash Flow Analysis
Charter Hall Retail REIT
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Charter Hall Retail REIT
Revenue
|
202.5m
AUD
|
Cost of Revenue
|
-67.3m
AUD
|
Gross Profit
|
135.2m
AUD
|
Operating Expenses
|
-18.8m
AUD
|
Operating Income
|
116.4m
AUD
|
Other Expenses
|
51.5m
AUD
|
Net Income
|
167.9m
AUD
|
CQR Profitability Score
Profitability Due Diligence
Charter Hall Retail REIT's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Charter Hall Retail REIT's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
CQR Solvency Score
Solvency Due Diligence
Charter Hall Retail REIT's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Charter Hall Retail REIT's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CQR Price Targets Summary
Charter Hall Retail REIT
According to Wall Street analysts, the average 1-year price target for
CQR
is 3.8 AUD
with a low forecast of 3.55 AUD and a high forecast of 4.14 AUD.
Dividends
Current shareholder yield for CQR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CQR
stock under the Base Case scenario is
5.85
AUD.
Compared to the current market price of 3.58 AUD,
Charter Hall Retail REIT
is
Undervalued by 39%.