As of 2024-12-13, the Intrinsic Value of Tritax Big Box Reit PLC (BBOX.L) is 74.01 GBP. This BBOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.10 GBP, the upside of Tritax Big Box Reit PLC is -44.80%.

The range of the Intrinsic Value is 36.12 - 157.98 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	36.12 - 157.98	74.01	-44.8%
DCF (Growth 10y)	61.68 - 197.56	104.28	-22.2%
DCF (EBITDA 5y)	54.75 - 97.89	72.63	-45.8%
DCF (EBITDA 10y)	78.71 - 137.02	103.02	-23.2%
Fair Value	156.71 - 156.71	156.71	16.86%
P/E	53.99 - 100.79	76.53	-42.9%
EV/EBITDA	68.91 - 111.31	87.17	-35.0%
EPV	(3.44) - 17.98	7.27	-94.6%
DDM - Stable	45.54 - 111.23	78.38	-41.5%
DDM - Multi	34.30 - 59.78	43.13	-67.8%