Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 235.5 GBX 1.29% Market Closed
Market Cap: 1.7B GBX
Have any thoughts about
Grainger PLC?
Write Note

Intrinsic Value

The intrinsic value of one GRI stock under the Base Case scenario is 274.4 GBX. Compared to the current market price of 235.5 GBX, Grainger PLC is Undervalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRI Intrinsic Value
274.4 GBX
Undervaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Grainger PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GRI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GRI?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Grainger PLC

Provide an overview of the primary business activities
of Grainger PLC.

What unique competitive advantages
does Grainger PLC hold over its rivals?

What risks and challenges
does Grainger PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Grainger PLC.

Provide P/S
for Grainger PLC.

Provide P/E
for Grainger PLC.

Provide P/OCF
for Grainger PLC.

Provide P/FCFE
for Grainger PLC.

Provide P/B
for Grainger PLC.

Provide EV/S
for Grainger PLC.

Provide EV/GP
for Grainger PLC.

Provide EV/EBITDA
for Grainger PLC.

Provide EV/EBIT
for Grainger PLC.

Provide EV/OCF
for Grainger PLC.

Provide EV/FCFF
for Grainger PLC.

Provide EV/IC
for Grainger PLC.

Show me price targets
for Grainger PLC made by professional analysts.

What are the Revenue projections
for Grainger PLC?

How accurate were the past Revenue estimates
for Grainger PLC?

What are the Net Income projections
for Grainger PLC?

How accurate were the past Net Income estimates
for Grainger PLC?

What are the EPS projections
for Grainger PLC?

How accurate were the past EPS estimates
for Grainger PLC?

What are the EBIT projections
for Grainger PLC?

How accurate were the past EBIT estimates
for Grainger PLC?

Compare the revenue forecasts
for Grainger PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Grainger PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Grainger PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Grainger PLC compared to its peers.

Compare the P/E ratios
of Grainger PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Grainger PLC with its peers.

Analyze the financial leverage
of Grainger PLC compared to its main competitors.

Show all profitability ratios
for Grainger PLC.

Provide ROE
for Grainger PLC.

Provide ROA
for Grainger PLC.

Provide ROIC
for Grainger PLC.

Provide ROCE
for Grainger PLC.

Provide Gross Margin
for Grainger PLC.

Provide Operating Margin
for Grainger PLC.

Provide Net Margin
for Grainger PLC.

Provide FCF Margin
for Grainger PLC.

Show all solvency ratios
for Grainger PLC.

Provide D/E Ratio
for Grainger PLC.

Provide D/A Ratio
for Grainger PLC.

Provide Interest Coverage Ratio
for Grainger PLC.

Provide Altman Z-Score Ratio
for Grainger PLC.

Provide Quick Ratio
for Grainger PLC.

Provide Current Ratio
for Grainger PLC.

Provide Cash Ratio
for Grainger PLC.

What is the historical Revenue growth
over the last 5 years for Grainger PLC?

What is the historical Net Income growth
over the last 5 years for Grainger PLC?

What is the current Free Cash Flow
of Grainger PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Grainger PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grainger PLC

Current Assets 529m
Cash & Short-Term Investments 65.8m
Receivables 29.9m
Other Current Assets 433.3m
Non-Current Assets 3.1B
Long-Term Investments 3.1B
PP&E 10.8m
Intangibles 1.5m
Other Non-Current Assets 13.1m
Current Liabilities 138.7m
Accounts Payable 25.2m
Accrued Liabilities 81.2m
Other Current Liabilities 32.3m
Non-Current Liabilities 1.7B
Long-Term Debt 1.6B
Other Non-Current Liabilities 100.4m
Efficiency

Earnings Waterfall
Grainger PLC

Revenue
272.6m GBP
Cost of Revenue
-108.8m GBP
Gross Profit
163.8m GBP
Operating Expenses
-35.5m GBP
Operating Income
128.3m GBP
Other Expenses
-129.4m GBP
Net Income
-1.1m GBP

Free Cash Flow Analysis
Grainger PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GRI Profitability Score
Profitability Due Diligence

Grainger PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Negative Net Income
Positive 1-Year Revenue Growth
47/100
Profitability
Score

Grainger PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

GRI Solvency Score
Solvency Due Diligence

Grainger PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
39/100
Solvency
Score

Grainger PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRI Price Targets Summary
Grainger PLC

Wall Street analysts forecast GRI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRI is 299.65 GBX with a low forecast of 272.7 GBX and a high forecast of 352.8 GBX.

Lowest
Price Target
272.7 GBX
16% Upside
Average
Price Target
299.65 GBX
27% Upside
Highest
Price Target
352.8 GBX
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GRI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Nov 22, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for GRI 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Grainger PLC Logo
Grainger PLC

Country

United Kingdom

Industry

Real Estate

Market Cap

1.7B GBP

Dividend Yield

2.93%

Description

Grainger Plc engages in the investment, development, and management of properties. The company is headquartered in Newcastle Upon Tyne, Northumberland and currently employs 322 full-time employees. The firm is a provider of private rental homes. The firm designs, owns and operates rental homes across the United Kingdom. The firm's private rented sector (PRS) portfolio includes Apex Gardens, London; The Headline, Leeds; Gatehouse Apartments, Southampto; Springfield House, London; Kew Bridge Court, London; The Filaments, Salford, Greater Manchester; The Forge, Newcastle; Windlass Apartments, London and Berewood, Hampshire. The firm provides approximately 7,000 private rental homes. The firm owns and manages approximately 2,553 regulated tenancy homes across the United Kingdom. The firm provide a digitized rental experience via its CONNECT technology platform.

Contact

NORTHUMBERLAND
Newcastle upon Tyne
Citygate, St. James Boulevard, Tyne and Wear
+447557577663.0
www.graingerplc.co.uk

IPO

1986-01-08

Employees

322

Officers

CEO & Executive Director
Ms. Helen Christine Gordon MRICS
Group CFO & Executive Director
Mr. Robert Jan Hudson
Director of Operations & Asset Management
Ms. Eliza Pattinson
Group Accounting Director
Mr. David Smith
Director of Strategy & Corporate Finance
Mr. David John Prescott C.A., C.F.A.
Chief Information Officer
Mr. Paul Glibbery
Show More
Director of Corporate Affairs
Mr. Kurt Mueller
Director of Property Services & Compliance
Mr. Manpreet Dillon BA (Hons), MCIH, PostGradDip
Group General Counsel & Company Secretary
Ms. Sapna Bedi FitzGerald
Head of Communications
Julie Deighton
Show Less

See Also

Discover More
What is the Intrinsic Value of one GRI stock?

The intrinsic value of one GRI stock under the Base Case scenario is 274.4 GBX.

Is GRI stock undervalued or overvalued?

Compared to the current market price of 235.5 GBX, Grainger PLC is Undervalued by 14%.

Back to Top