Subscribe

Grainger plc (GRI.L)

GBp174.80 +1.10 (+0.63%)
GB LSE Real Estate Real Estate - Services
Address Citygate NE1 4JE
Newcastle upon Tyne, GB
CEO Helen Christine Gordon
IPO 1988-07-01
ISIN GB00B04V1276

Explore sections of this company profile

Also trades on London Stock Exchange · GRI.L (GBp) Other OTC · GRGTF (USD)
Description

Grainger plc is a company based in the United Kingdom that focuses on the residential property sector. It is involved in all stages of the property lifecycle, from designing and owning residential buildings to their operation, management, and rental across the UK. Additionally, the group offers property and asset management solutions to clients. The company was founded in 1912 and its primary operations are directed from its headquarters in Newcastle upon Tyne, UK.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp174.80 +1.10 (+0.63%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.78
Float Shares
664.33M
Free Float %
89.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.45% -5.79% -14.66% -20.87% -19.95% -16.96% -33.64% -40.71% -45.96% -26.62% +386.65%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
174.80
DCF (Unlevered) 1,081.96 +519.0%
DCF (Levered) 1,133.89 +548.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 78% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 6 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.15
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    -9.0% Q1'26: -1.0% (vs Q1'24)
  • EPS growth Real Estate - Services: +25.9%
    +541.3% Q1'26: +27.9% (vs Q1'24)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +98.5% Q1'26: +29.4% (vs Q1'24)
  • EBIT margin Real Estate - Services: +23.7%
    +55.5% Q1'26: +7.1% (vs Q1'24)
  • ROIC Real Estate - Services: +4.3%
    +4.1% Q1'26: +0.9% (vs Q1'24)
  • Share dilution Real Estate - Services: +0.0%
    +0.1% Q1'26: -0.3% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    10.97× Q1'26: 46.73× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.78) × ERP
WACC = 41% × Ke + 59% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,081.96 Current price: 174.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2011
actual
Sep 2012
actual
Sep 2013
actual
Sep 2014
actual
Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
5 Rev. Ana.
3 EPS Ana.
Sep 2027
5 Rev. Ana.
3 EPS Ana.
Sep 2028
1 Rev. Ana.
1 EPS Ana.
Sep 2029
2 Rev. Ana.
1 EPS Ana.
Sep 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
296.20M
est: 59.56M (+397.3%)
311.40M
est: 82.29M (+278.4%)
282.80M
est: 71.20M (+297.2%)
161.60M
est: 59.17M (+173.1%)
193.10M
est: 58.19M (+231.8%)
219.90M
est: 55.00M (+299.8%)
264.70M
est: 42.00M (+530.2%)
270.70M
est: 43.35M (+524.5%)
222.80M
est: 72.43M (+207.6%)
219.20M
est: 79.02M (+177.4%)
256.10M
est: 94.51M (+171.0%)
285.20M
est: 89.49M (+218.7%)
271.70M
est: 270.30M (+0.5%)
284.60M
est: 123.71M (+130.1%)
258.90M
est: 143.32M (+80.6%)
157.76M
146.95M – 168.33M
+10.1% YoY
168.48M
154.83M – 178.07M
+6.8% YoY
178.41M
165.04M – 189.44M
+5.9% YoY
221.34M
204.76M – 235.02M
+24.1% YoY
235.90M
218.22M – 250.48M
+6.6% YoY
EBITDA
29.40M
est: -62.77M (+146.8%)
21.20M
est: -102.80M (+120.6%)
27.70M
est: -99.77M (+127.8%)
142.80M
est: 24.74M (+477.2%)
99.30M
est: 57.16M (+73.7%)
44.10M
est: 17.10M (+157.9%)
61.90M
est: 18.30M (+238.3%)
110.00M
est: 18.88M (+482.5%)
107.40M
est: 31.55M (+240.4%)
105.60M
est: 34.42M (+206.8%)
113.50M
est: 41.17M (+175.7%)
121.40M
est: 38.98M (+211.4%)
126.30M
est: 166.21M (-24.0%)
80.40M
est: 76.07M (+5.7%)
145.50M
est: 88.13M (+65.1%)
97.01M
90.36M – 103.51M
+10.1% YoY
103.60M
95.21M – 109.49M
+6.8% YoY
109.71M
101.48M – 116.49M
+5.9% YoY
136.10M
125.90M – 144.51M
+24.1% YoY
145.05M
134.18M – 154.02M
+6.6% YoY
EBIT
102.80M
est: 7.49M (+1,272.4%)
87.00M
est: 35.46M (+145.4%)
132.80M
est: 30.68M (+332.8%)
141.90M
est: 25.50M (+456.5%)
98.20M
est: 25.07M (+291.6%)
120.30M
est: 23.70M (+407.6%)
113.00M
est: 18.10M (+524.4%)
125.10M
est: 18.68M (+569.7%)
160.90M
est: 31.21M (+415.5%)
130.70M
est: 34.05M (+283.9%)
112.30M
est: 40.73M (+175.8%)
120.50M
est: 38.56M (+212.5%)
125.20M
est: 163.86M (-23.6%)
78.90M
est: 75.00M (+5.2%)
143.80M
est: 86.88M (+65.5%)
95.64M
89.08M – 102.04M
+10.1% YoY
102.14M
93.86M – 107.95M
+6.8% YoY
108.16M
100.05M – 114.84M
+5.9% YoY
134.18M
124.12M – 142.47M
+24.1% YoY
143.00M
132.29M – 151.84M
+6.6% YoY
Net Income
39.10M
est: -19.33M (+302.3%)
400.0K
est: 54.02M (-99.3%)
53.60M
est: 346.1K (+15,386.5%)
74.70M
est: 44.35M (+68.4%)
42.70M
est: 68.20M (-37.4%)
74.50M
est: 40.13M (+85.7%)
74.70M
est: 132.36M (-43.6%)
87.40M
est: 84.28M (+3.7%)
114.90M
est: 124.94M (-8.0%)
82.80M
est: 133.53M (-38.0%)
109.50M
est: 146.36M (-25.2%)
229.40M
est: 158.50M (+44.7%)
25.60M
est: -1.10M (+2,427.3%)
31.20M
est: 108.60M (-71.3%)
202.60M
est: 66.89M (+202.9%)
65.43M
57.47M – 73.39M
-2.2% YoY
85.46M
54.99M – 115.92M
+30.6% YoY
74.76M
67.48M – 80.77M
-12.5% YoY
93.53M
84.41M – 101.04M
+25.1% YoY
96.50M
87.09M – 104.25M
+3.2% YoY
SGA
13.00M
est: 1.55M (+739.7%)
31.00M
est: 17.96M (+72.6%)
33.60M
est: 26.82M (+25.3%)
34.90M
est: 27.80M (+25.5%)
35.40M
est: 31.68M (+11.7%)
35.10M
est: 30.45M (+15.3%)
31.00M
est: 31.11M (-0.3%)
32.00M
est: 30.69M (+4.3%)
30.20M
est: 39.88M (-24.3%)
31.00M
est: 32.54M (-4.7%)
33.30M
est: 35.67M (-6.6%)
35.80M
est: 40.76M (-12.2%)
33.50M
est: 34.85M (-3.9%)
35.30M
est: 16.64M (+112.1%)
36.70M
est: 18.48M (+98.6%)
20.34M
18.95M – 21.70M
+10.1% YoY
21.72M
19.96M – 22.96M
+6.8% YoY
23.00M
21.28M – 24.42M
+5.9% YoY
28.54M
26.40M – 30.30M
+24.1% YoY
30.41M
28.13M – 32.29M
+6.6% YoY
EPS
0.09
est: 0.06 (+39.5%)
0.00
est: 0.06 (-98.5%)
0.12
est: 0.07 (+71.3%)
0.18
est: 0.09 (+101.4%)
0.11
est: 0.07 (+49.4%)
0.10
est: 0.08 (+32.7%)
0.18
est: 0.13 (+41.2%)
0.12
est: 0.14 (-13.2%)
0.20
est: 0.11 (+79.8%)
0.13
est: 0.08 (+55.8%)
0.16
est: 0.09 (+82.9%)
0.31
est: 0.09 (+240.5%)
0.03
est: 0.00 (+2,423.7%)
0.04
est: 0.08 (-47.4%)
0.27
est: 0.10 (+182.4%)
0.09
0.08 – 0.10
-8.5% YoY
0.10
0.07 – 0.16
+8.9% YoY
0.10
0.09 – 0.11
+5.8% YoY
0.13
0.11 – 0.14
+25.1% YoY
0.13
0.12 – 0.14
+3.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-14 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-13 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-12 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-11 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-05 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-01 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-29 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-22 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-21 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-20 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
267.71M
OE per share TTM
0.36
Owner's Yield
23.92%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
89.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 98 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares UK Property UCITS ETF UKPH.DE 2.42% 358.2K 0.42%
2 iShares UK Property UCITS ETF IUKP.L 2.42% 15.28M 0.40%
3 iShares MSCI Target UK Real Estate UCITS ETF UKRE.L 1.56% 3.07M 0.40%
4 Xtrackers FTSE Developed Europe Real Estate UCITS ETF 1C XDER.L 0.71% 5.68M 0.33%
5 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.64% 2.72M 0.05%
6 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.51% 469.3K 0.38%
7 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.51% 469.3K 0.38%
8 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.42% 162.3K 0.15%
9 Invesco FTSE 250 UCITS ETF S250.L 0.42% 149.9K 0.12%
10 iShares FTSE 250 UCITS ETF MIDD.L 0.42% 3.52M 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
391.8K
Shares Outstanding
739.26M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Helen Christine Gordon MRICS Chief Executive Officer & Executive Director 1M female
Robert J. Hudson Group Chief Financial Officer & Executive Director 1M male
Eliza Pattinson Director of Operations & Asset Management female
Kurt Mueller Director of Corporate Affairs male
Melanie J. Tinto Senior Vice President & Chief Human Resources Officer female
Paul Glibbery Chief Information Officer male
Sapna Bedi FitzGerald Group General Counsel & Company Secretary female
Charlotte Hopkinson Head of Sustainability & CSR
Thomas Grounds Head of Research
David Smith Group Accounting Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits