
Warehouse REIT PLC
LSE:WHR

Intrinsic Value
The intrinsic value of one
WHR
stock under the Base Case scenario is
112.7
GBX.
Compared to the current market price of 108.8 GBX,
Warehouse REIT PLC
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Warehouse REIT PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Warehouse REIT PLC
Balance Sheet Decomposition
Warehouse REIT PLC
Current Assets | 87m |
Cash & Short-Term Investments | 6.7m |
Receivables | 10.3m |
Other Current Assets | 69.9m |
Non-Current Assets | 772.1m |
Long-Term Investments | 761.6m |
Other Non-Current Assets | 10.5m |
Free Cash Flow Analysis
Warehouse REIT PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Warehouse REIT PLC
Revenue
|
51.7m
GBP
|
Cost of Revenue
|
-7.7m
GBP
|
Gross Profit
|
44.1m
GBP
|
Operating Expenses
|
-7.6m
GBP
|
Operating Income
|
36.4m
GBP
|
Other Expenses
|
1m
GBP
|
Net Income
|
37.4m
GBP
|
WHR Profitability Score
Profitability Due Diligence
Warehouse REIT PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Warehouse REIT PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
WHR Solvency Score
Solvency Due Diligence
Warehouse REIT PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Warehouse REIT PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WHR Price Targets Summary
Warehouse REIT PLC
Dividends
Current shareholder yield for WHR 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
WHR
stock under the Base Case scenario is
112.7
GBX.
Compared to the current market price of 108.8 GBX,
Warehouse REIT PLC
is
Undervalued by 3%.