As of 2025-07-03, the Intrinsic Value of Tritax Big Box Reit PLC (BBOX.L) is 133.98 GBP. This BBOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.00 GBP, the upside of Tritax Big Box Reit PLC is -10.70%.
The range of the Intrinsic Value is 84.05 - 237.79 GBP
Based on its market price of 150.00 GBP and our intrinsic valuation, Tritax Big Box Reit PLC (BBOX.L) is overvalued by 10.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.05 - 237.79 | 133.98 | -10.7% |
| DCF (Growth 10y) | 119.79 - 292.79 | 176.52 | 17.7% |
| DCF (EBITDA 5y) | 175.04 - 214.84 | 192.29 | 28.2% |
| DCF (EBITDA 10y) | 198.61 - 269.31 | 229.82 | 53.2% |
| Fair Value | 448.97 - 448.97 | 448.97 | 199.31% |
| P/E | 176.00 - 262.43 | 218.08 | 45.4% |
| EV/EBITDA | 143.51 - 177.20 | 156.18 | 4.1% |
| EPV | 7.34 - 37.10 | 22.22 | -85.2% |
| DDM - Stable | 112.66 - 271.50 | 192.08 | 28.1% |
| DDM - Multi | 172.64 - 316.45 | 222.76 | 48.5% |
| Market Cap (mil) | 3,721.02 |
| Beta | 1.21 |
| Outstanding shares (mil) | 24.81 |
| Enterprise Value (mil) | 5,593.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.56% |
| Cost of Debt | 4.73% |
| WACC | 8.53% |