EN DE

Elite Commercial REIT (MXNU) Fair Value & Analysis

Real Estate · SG · Market cap £200M

EC Elite Commercial REIT MXNU · SG
Price£0.3100
Fair Value£0.3700
Upside+19.4%
Quality56/100
Watch Elite Commercial REIT for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 36.2% net margin
Moderate debt · generates free cash flow
9.68% dividend yield
Ranks above peers (9/13)
Wide moat 68/100
Evidence: High Range £0.2800 – £0.4600 Share as image

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 4 days ago

Share price +1.6% over the past month.

A solid business, screening 19% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
  • Our model range runs from £0.2800 (bear) to £0.4600 (bull), base £0.3700. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 56/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£0.4281 £0.1591 Fair Value £0.3700 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range £0.1591 – £0.4281 · fair‑value band £0.2800 – £0.4600 · the £0.3100 price screens below the £0.3700 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Elite Commercial REIT (MXNU) currently trades at £0.3100, while our model-based Fair Value estimate is £0.3700, implying the stock looks roughly 19.4% undervalued today. The Quality Score stands at 56/100 (solid 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, Elite Commercial REIT generated revenue of £38.3M at a net margin of 36.2%. Revenue declined 4.4% year over year. It earns a return on equity of 5.7%. Net debt stands at £169M. Fundamentals as of Aug 13, 2026

Our scenario range runs from £0.2800 (bear case) to £0.4600 (bull case); at £0.3100, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at 19%, MXNU screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF £0.2500 £0.4900 £0.8100 80
Residual Income £0.2700 £0.2700 £0.2500 76
Gordon GGM £0.1900 £0.3200 £0.4100 70
All 12 models by family
DCF Models
FCF DCF £0.2500 £0.5300 £0.9200 38
5Y Revenue Exit £0.1200 £0.3200 £0.5800 39
10Y Revenue Exit £0.1600 £0.3500 £0.6200 36
Dividend Discount
Gordon GGM £0.1900 £0.3200 £0.4100 70
DDM Multi-Stage £0.1900 £0.3000 £0.3400 61
Multiples
P/S Multiple £0.2800 £0.3700 £0.4600 58
P/B Multiple £0.2800 £0.3700 £0.4600 55
EV/EBIT £0.5200 £0.7800 £1.04 53
EV/Revenue £0.0300 £0.1600 £0.2800 43
Asset-Based
NCAV (Graham) £0.1900 £0.2500 £0.3800 50
Growth DCF
Growth DCF £0.2500 £0.4900 £0.8100 80
Economic Profit
Residual Income £0.2700 £0.2700 £0.2500 76

Widest divergence: Growth DCF (£0.4900) versus Asset-Based (£0.2500). Highest evidence: Growth DCF (80).

Notify me when MXNU reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) £38.3M
Revenue growth (YoY) -4.4%
Net margin 36.2%
Return on equity 5.7%
Free cash flow £36.7M FY2025
P/E ratio 15.5
More key figures
Operating margin 81.0%
EPS (TTM) £0.0200
Dividend yield 9.7%
EPS growth (YoY) -12.8%
Net debt £169M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 50

Profitability 36
Margins and returns on capital today
Quality Growth 24
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 27
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Elite UK REIT operates as a real estate investment trust. It primarily invests in commercial assets and real estate-related assets in the United Kingdom. The company's investment properties comprise freehold properties located in London and South East, North West, Midlands, North East, South West, Yorkshire and Humber, East, Scotland, and Wales.

Full company description

Elite UK REIT operates as a real estate investment trust. It primarily invests in commercial assets and real estate-related assets in the United Kingdom. The company's investment properties comprise freehold properties located in London and South East, North West, Midlands, North East, South West, Yorkshire and Humber, East, Scotland, and Wales. It qualifies as a real estate investment trust for federal income tax purposes. The company was formerly known as Elite Commercial REIT and changed its name to Elite UK REIT in May 2024. Elite Commercial REIT Management Pte. Ltd. operates as the manager of Elite UK REIT. Elite UK REIT was founded in 2018 and is based in Singapore.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Elite Commercial REIT reported revenue of £38.3M in FY2025 versus £34.7M in FY2021, a compound +2.5%/yr. Reported net income was £13.9M in FY2025.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
£38.3M
Latest YoY
−2.0%
Avg. growth/yr (3Y) 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.
+1.1%
Avg. growth/yr (5Y) 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.
+10.5%
Avg. growth/yr (7Y) 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.
+34.1%
Revenue +2.5%/yr
FY21 £34.7M
FY22 £37.1M
FY23 £45.2M
FY24 £39.1M
FY25 £38.3M
Net income
FY21 −£4.7M
FY22 −£18.3M
FY23 −£22.2M
FY24 £20.5M
FY25 £13.9M

Watch MXNU: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Elite Commercial REIT Fair Value". https://www.fairvalue-calculator.com/stock/MXNU

Peer Group

REIT - Office · 71 stocks

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.

Quality Score 57 · Above median
Fair Value upside +19% · Above median
Return on equity (TTM) 6% · Top 25%
Return on assets 4% · Top 25%
Net margin (TTM) 36% · Top 25%
Operating margin (TTM) 81% · Top 25%
Revenue growth -4% · Below median
Dividend yield (TTM) 9.7% · Top 25%
Debt / equity 0.77× · Higher than median

Valuation Multiples vs REIT - Office median · lower = cheaper

P/E (TTM) 15.5× · Cheaper than median
P/B 1.12× · Pricier than 75% of peers
P/S (TTM) 7.09× · Pricier than 75% of peers
P/FCF 7.4× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 59 · sector 20
FUTURE 0 · sector 0
PAST 23 · sector 6
HEALTH 62 · sector 66
DIVIDEND 100 · sector 100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Office stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
MERLIN Properties SOCIMI, S.A MRL €15.23 €5.66 -63%
BXP, Inc BXP $67.95 $53.27 -22%
Vornado Realty Trust VNORP $51.00 $40.45 -21%
Alexandria Real Estate Equities, Inc ARE $48.06 $58.69 +22%
Hudson Pacific Properties, Inc HPP $14.31 $4.28 -70%
Mapletree Pan Asia Commercial Trust N2IU 1.27 SGD 1.14 SGD -10%
Cousins Properties Incorporated CUZ $29.49 $17.46 -41%
Kilroy Realty Corporation KRC $36.24 $40.37 +11%
Keppel DC REIT AJBU 2.21 SGD 1.68 SGD -24%
DEXUS DXS A$5.96 A$4.49 -25%

Compare Elite Commercial REIT with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is Elite Commercial REIT (MXNU) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of £0.3700 versus a price of £0.3100, about +19% (undervalued).
What is the fair value of MXNU?
Our model-based fair value for Elite Commercial REIT is £0.3700 (as of Aug 13, 2026), built from audited fundamentals. The current price is £0.3100.
What is the quality score of MXNU?
Elite Commercial REIT has a Quality Score of 56/100. 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 revenue of Elite Commercial REIT (MXNU)?
Elite Commercial REIT reported trailing-twelve-month revenue of about £38.3M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MXNU?
The net profit margin of Elite Commercial REIT is about 36.2%, meaning it keeps roughly 36.2% of revenue as net income. Based on the latest reported figures.
Does Elite Commercial REIT pay a dividend?
Elite Commercial REIT currently shows a dividend yield of about 9.68% relative to its recent price (as of Aug 13, 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.

14 days Pro free · no card

Track Elite Commercial REIT and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.