Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
£835999172.92
Intrinsic £1114665563.89 · 25% MOS
Base-case summary
Our base-case DCF for Segro plc (SGRO.XLON) projects 10 years of free cash flow growth at 2.8% for years 1–5 and 1.4% for years 6–10, anchored to 2.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from £367M in trailing free cash flow, this produces an intrinsic value of £1114665563.89 per share. A 25% safety margin gives a fair value of £835999172.92.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
£367M
Cash & equivalents
£37M
Total debt
£5.6B
Shares outstanding
—