valuation 127p to 132p6 Jun 2020 14:51
From Chucko1 on advfn
But even then, they lose 33% of pubs' rent which is about 8-9% of their total. For around 8 months, which equates to around 6% of overall total for 2020. Less severe for their retail being made up of many shops either open or eligible to be open, so likely another 20% x 75% for half a year (on average) = 7.5%. Total lost rent for 2020 is therefore 16% according to this simple model. That sounds like about 40% of their dividend. Assuming the Barnett/Woodford pressure was worth 30p, then pre-19 effective share price should have been 220p. A simple dividend model would then value this thing at (1 - 40%) x 220p = 132p. If that's not too exciting, pay a 13p dividend (60% of 21.4p) equating to a 10% yield even at 132p and start converting some of the pesky pubs and take development profits (pretty easy when you've marked the pub down 40%, assuming residential does not collapse - and if it does, you'd have bigger problems than a breakeven trade).
I replied with
thanks for your thoughts chucko1.
A third methodology confirms your 132p
260p Nav 31/12/19
revaluation hit 30% leaves 183p
30% discount to NAV leaves 127.4p
pretty close to your 130p to 132p