Fairvalue-Calculator Fairvalue-Calculator
EN DE

Grainger plc (GRI) Fair Value & Analysis

Real Estate · GB · Market cap 1.1B GBX

GP Grainger plc GRI · LSE
Price£1.70
Fair Value£1.77
Upside+3.9%
Quality95/100
Evidence: High Range £1.71 – £2.72

Fair value as of: Jun 26, 2026

From 26 valuation models · updated 3 days ago

Share price +7.8% over the past month.

Price vs Fair Value (12 months)

£2.12 £1.48 Fair Value £1.77 Jun 2025 Jun 2026

12‑month range £1.48 – £2.12 · fair‑value band £1.71 – £2.72 · the £1.70 price screens below the £1.77 fair value. As of Jun 26, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Grainger plc (GRI) currently trades at £1.70, while our model-based Fair Value estimate is £1.77 — implying the stock looks roughly 3.9% undervalued today. We read business quality at 95/100 (high quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, Grainger plc generated revenue of £240M at a net margin of 54.8%. Revenue declined 16.6% year over year. It earns a return on equity of 6.7%. Net debt stands at £1.5B. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 240M GBX
Revenue growth (YoY) -16.6%
Net margin 54.8%
Return on equity 6.7%
Free cash flow 121M GBX FY2025
P/E ratio 5.7
More key figures
Operating margin 50.7%
EPS (TTM) £0.2700
Dividend yield 5.5%
EPS growth (YoY) +175%
Net debt 1.5B GBX FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Grainger plc designs, builds, develops, owns and operates rental homes in the United Kingdom. The company operates through Private rented sector (PRS), Reversionary, and Others segments. The PRS segment includes stabilized PRS assets, as well as private rented under construction due to direct development and forward funding arrangements. The Reversionary segment consists of regulated tenancies, as well as CHARM, a portfolio of residential mortgages. The Other segment includes legacy strategic land and development arrangements. The company was formerly known as Grainger Trust Plc and changed the name to Grainger Plc in March 2007. Grainger plc was incorporated in 1912 and is headquartered in Newcastle upon Tyne, the United Kingdom.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grainger plc reported revenue of £259M in FY2025 versus £256M in FY2021, a compound +0.3%/yr. Reported net income was £203M in FY2025, compounding +16.6%/yr from FY2021.

Revenue +0.3%/yr
FY21 £256M
FY22 £285M
FY23 £272M
FY24 £285M
FY25 £259M
Net income +16.6%/yr
FY21 £110M
FY22 £229M
FY23 £25.6M
FY24 £31.2M
FY25 £203M

Open the full interactive analysis →

Similar stocks

6 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 196,000 VND 52,975 VND -73%
CBRE Group CBRE $134.06 $72.87 -46%
Plaza S.A MALLPLAZA 3,830 CLP 5,905 CLP +54%
SAGAB SAGAB kr 147.00 kr 174.10 +18%
SAGAA SAGAA kr 160.50 kr 85.16 -47%
SAGAD SAGAD kr 33.35 kr 26.68 -20%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Grainger plc (GRI) undervalued?
As of Jun 26, 2026, our model estimates a fair value of £1.77 versus a price of £1.70 — about +4% (undervalued). Model-based estimate, not financial advice.
What is the fair value of GRI?
Our 21-model fair value for Grainger plc is £1.77 (as of Jun 26, 2026), built from audited fundamentals. The current price is £1.70.
What is the quality score of GRI?
Grainger plc has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Grainger plc (GRI)?
Grainger plc reported trailing-twelve-month revenue of about £240M (latest available figure, as of Jun 26, 2026).
What is the net profit margin of GRI?
The net profit margin of Grainger plc is about 54.8%, meaning it keeps roughly 54.8% of revenue as net income. Based on the latest reported figures.
Does Grainger plc pay a dividend?
Grainger plc currently shows a dividend yield of about 5.53% relative to its recent price (as of Jun 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.