As of 2024-12-12, the Intrinsic Value of British Land Company PLC (BLND.L) is
374.92 GBP. This BLND.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 372.20 GBP, the upside of British Land Company PLC is
0.70%.
The range of the Intrinsic Value is 231.55 - 687.92 GBP
374.92 GBP
Intrinsic Value
BLND.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
231.55 - 687.92 |
374.92 |
0.7% |
| DCF (Growth 10y) |
259.53 - 678.62 |
392.38 |
5.4% |
| DCF (EBITDA 5y) |
270.26 - 541.06 |
379.34 |
1.9% |
| DCF (EBITDA 10y) |
290.17 - 556.48 |
396.90 |
6.6% |
| Fair Value |
-0.50 - -0.50 |
-0.50 |
-100.13% |
| P/E |
(0.66) - 24.98 |
10.95 |
-97.1% |
| EV/EBITDA |
88.83 - 705.29 |
414.72 |
11.4% |
| EPV |
(201.64) - (198.47) |
(200.05) |
-153.7% |
| DDM - Stable |
(0.79) - (1.96) |
(1.38) |
-100.4% |
| DDM - Multi |
10.96 - 21.57 |
14.57 |
-96.1% |
BLND.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,718.80 |
| Beta |
0.71 |
| Outstanding shares (mil) |
9.99 |
| Enterprise Value (mil) |
5,842.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.73% |
| Cost of Debt |
4.53% |
| WACC |
7.08% |