As of 2025-05-23, the Intrinsic Value of BMO Commercial Property Trust Ltd (BCPT.L) is 64.91 GBP. This BCPT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.80 GBP, the upside of BMO Commercial Property Trust Ltd is -32.20%.
The range of the Intrinsic Value is 45.64 - 101.12 GBP
Based on its market price of 95.80 GBP and our intrinsic valuation, BMO Commercial Property Trust Ltd (BCPT.L) is overvalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.64 - 101.12 | 64.91 | -32.2% |
| DCF (Growth 10y) | 52.02 - 103.66 | 70.14 | -26.8% |
| DCF (EBITDA 5y) | 44.18 - 66.51 | 53.13 | -44.5% |
| DCF (EBITDA 10y) | 50.83 - 75.35 | 60.88 | -36.5% |
| Fair Value | -34.29 - -34.29 | -34.29 | -135.80% |
| P/E | (75.17) - (113.57) | (98.76) | -203.1% |
| EV/EBITDA | 41.41 - 105.58 | 75.32 | -21.4% |
| EPV | 39.51 - 57.67 | 48.59 | -49.3% |
| DDM - Stable | (46.45) - (100.73) | (73.59) | -176.8% |
| DDM - Multi | (24.95) - (42.22) | (31.38) | -132.8% |
| Market Cap (mil) | 672.08 |
| Beta | 0.37 |
| Outstanding shares (mil) | 7.02 |
| Enterprise Value (mil) | 864.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.23% |
| Cost of Debt | 4.87% |
| WACC | 8.62% |