Globalworth REIT (GWI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Globalworth REIT stock €4.56, price €1.83, upside +149.9%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range €1.48 – €4.79 · fair‑value band €1.61 – €11.01 · the €1.83 price screens below the €4.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Globalworth REIT in your weekly email
Every Wednesday you see whether Globalworth REIT is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Globalworth Real Estate Investments Limited is a listed real estate company active in Central and Eastern Europe. It is quoted on the AIM segment of the London Stock Exchange.
Show moreShow less
It has become the pre-eminent office investor in the CEE real estate market through its market-leading positions both in Poland and Romania.
Globalworth acquires, develops and directly manages high-quality office and industrial real estate assets in prime locations, generating rental income from high quality tenants from around the globe.
Managed by over 250 professionals across Cyprus, Guernsey, Poland and Romania the combined value of its portfolio is 2.6 billion, as of 31 December 2025.
Approximately 98.4% of the portfolio is in income-producing assets, predominately in the office sector, being leased to a diversified array of over 650 national and multinational corporates.
In Poland Globalworth is present in Warsaw, Wroclaw, Lodz, Krakow, Gdansk and Katowice, while in Romania its assets span Bucharest, Constanta, Targu Mures and Craiova. Globalworth Real Estate Investments Limited was incorporated in Guernsey.
Stock analysis
Globalworth REIT (GWI) currently trades at €1.83, while our model-based Fair Value estimate is €4.56, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €5.69 per share, and 12 of the 16 models we run sit above the €1.83 price.
Bear case: the Dividend Discount group reads lowest at €0.7300, and 4 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: €1.61 (bear) to €11.01 (bull), the price of €1.83 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Real Estate sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Globalworth REIT reported revenue of €237M in FY2025 versus €220M in FY2021, a compound +1.8%/yr. Reported net income was €9.6M in FY2025, compounding −33.0%/yr from FY2021.
Key figures
Market cap €549M Small · P/E ratio 26.1 · P/S ratio 2.28 · EPS (TTM) €0.0700 · Dividend yield 6.6% · Net margin 9.0% · Return on equity 1.4% · Return on assets (EBIT) 4.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 150%, GWI screens cheaper than that median.
Fair Value models
Bear€1.61Fair Value €4.56Bull€11.01
Price €1.83 · Upside +149.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.1%
Start year 2020 (pandemic). Over 10 years: +10.1% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+31.5%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−38.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−44.6%
Dividend (yield on the price)6.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−44.6% vs −29.0%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.62% → 48%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 7.5%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +11.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate Services · 472 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+149.9% · Top 25%
Profitability
Return on equity (12 months)1.4% · Below median
Return on assets0.3% · Below median
Net margin (12 months)9.0% · Below median
Operating margin (12 months)48.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)3.7% · Above median
Dividend yield (12 months)6.6% · Top 25%
Balance sheet
Debt / equity1.06× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)26.1× · Priciest 25%
P/B0.36× · Cheapest 25%
P/S (12 months)2.28× · Cheaper than median
Price / free cash flow (fiscal year)7.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Globalworth REIT Fair Value". https://www.fairvalue-calculator.com/stock/GWI
Frequently asked questions
Is Globalworth REIT (GWI) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of €4.56 versus a price of €1.83, about +150% upside (undervalued).
What is the fair value of GWI?
Our model-based fair value for Globalworth REIT is €4.56 (as of Nov 7, 2026), built from audited fundamentals. The current price: €1.83.
What is the quality score of GWI?
Globalworth REIT has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Globalworth REIT (GWI)?
Our model-based price target is the fair value of €4.56 (as of Nov 7, 2026) from 16 valuation models. Cautious scenario €1.61, optimistic scenario €11.01. It is a calculation from audited fundamentals, not an analyst target.
What is the Globalworth REIT stock forecast for 2026?
Our models put fair value at €4.56, about +150% upside versus a price of €1.83 (undervalued). Cautious scenario €1.61, optimistic scenario €11.01. The calculation is refreshed regularly with new filings.
What is the revenue of Globalworth REIT (GWI)?
Globalworth REIT reported trailing-twelve-month revenue of about €241M (latest available figure, as of Nov 7, 2026).
Does Globalworth REIT pay a dividend?
Globalworth REIT currently shows a dividend yield of 6.58% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Globalworth REIT (GWI) and when is the ex-dividend date?
Globalworth REIT pays a dividend of €0.12 per share a year, a dividend yield of 6.6%. The last ex-dividend date was Sep 3, 2026. A dividend has been paid every year since at least 2017. The payout ratio is 171% of earnings. Free cash flow covers the dividend 2.10 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Globalworth REIT (GWI)?
For today's price to be fair in a discounted-cash-flow model, Globalworth REIT would have to grow free cash flow by +14.0 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of GWI use?
Our models discount Globalworth REIT at 10.3 %: a base by market capitalisation (small), damped by beta 0.26, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Globalworth REIT that is +14.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Globalworth REIT (GWI) delivered so far?
Over the past 5 years revenue at Globalworth REIT grew +1.2 % a year. The price currently implies free-cash-flow growth of +14.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Globalworth REIT (GWI) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Globalworth REIT (+14.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Globalworth REIT (GWI)?
The free-cash-flow yield on the price is 13.74 %: that much free cash flow Globalworth REIT produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Globalworth REIT (GWI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Globalworth REIT it is €4.56 per share (as of Nov 7, 2026), against a price of €1.83. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Globalworth REIT stock overvalued or undervalued in 2026?
As of Nov 7, 2026, GWI trades below its calculated fair value: price €1.83, fair value €4.56, a gap of about +150% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of GWI?
No. The price is what the market pays today (€1.83); the fair value is what the company's own numbers justify (€4.56). For Globalworth REIT the two are €2.74 per share apart. That gap is exactly why we show both numbers side by side.
How much is Globalworth REIT worth?
The market values Globalworth REIT at about €549M (market capitalisation, as of Nov 7, 2026). Per share that is €1.83; our models calculate a fair value of €4.56 per share.
What do the bullish and bearish scenarios say about GWI?
Our models span a range for Globalworth REIT: cautious scenario €1.61, base €4.56, optimistic €11.01 per share (as of Nov 7, 2026, price €1.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GWI?
Globalworth REIT trades at a price-to-earnings ratio of 26.1 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €4.56 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2016 to 2025), reported earnings: 32.9. Other multiples: P/B 0.4, P/S 2.3, EV/EBITDA 14.8.
How solid is the balance sheet of Globalworth REIT (GWI)?
Balance-sheet figures for Globalworth REIT (as of Nov 7, 2026): return on equity 1.4%, debt of 1.06 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is GWI from its 52-week high?
Globalworth REIT trades at €1.83, about 17% below its 52-week high of €2.21 and 24% above the low of €1.48 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €4.56 is for.
Which stocks are comparable to Globalworth REIT?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Globalworth REIT stock attractive at the current price?
The data as of Nov 7, 2026: price €1.83, calculated fair value €4.56 (+150%), Quality Score 64/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of GWI calculated?
We run Globalworth REIT through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of €4.56 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Globalworth REIT currently trades 60% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Globalworth REIT (GWI)?
The closing price on Nov 6, 2026 was €1.83. Our model-based fair value is €4.56, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Globalworth REIT right now?
The model range is unusually wide (€1.61 to €11.01). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Globalworth REIT
How large is the market capitalisation of Globalworth REIT (GWI)?
The market capitalisation of Globalworth REIT is €549M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Globalworth REIT (GWI)?
The price-to-sales ratio of Globalworth REIT is 2.28 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Globalworth REIT (GWI)?
Earnings per share at Globalworth REIT are €0.0700 (price ÷ EPS = P/E 26.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Globalworth REIT (GWI)?
The dividend yield of Globalworth REIT is 6.6% (payout 171%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Globalworth REIT (GWI)?
The net margin of Globalworth REIT is 9.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Globalworth REIT (GWI)?
The return on equity (ROE) of Globalworth REIT is 1.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Globalworth REIT (GWI)?
On an EBIT basis the return on assets of Globalworth REIT is 4.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Globalworth REIT (GWI)?
The operating margin of Globalworth REIT is 48.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Globalworth REIT (GWI)?
Revenue at Globalworth REIT is growing +3.7% versus a year earlier (3y avg −0.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Globalworth REIT (GWI)?
Earnings per share at Globalworth REIT are growing +128% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Globalworth REIT (GWI) carry?
The net debt of Globalworth REIT is €1.0B (fiscal year 2025, ≈ 13.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Globalworth REIT in the live analysis
One click puts Globalworth REIT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026