As of 2024-12-15, the Intrinsic Value of BMO Real Estate Investments Ltd (BREI.L) is
81.79 GBP. This BREI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.80 GBP, the upside of BMO Real Estate Investments Ltd is
2.50%.
The range of the Intrinsic Value is 48.25 - 171.34 GBP
81.79 GBP
Intrinsic Value
BREI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.25 - 171.34 |
81.79 |
2.5% |
| DCF (Growth 10y) |
51.51 - 162.77 |
82.08 |
2.9% |
| DCF (EBITDA 5y) |
46.89 - 64.86 |
56.84 |
-28.8% |
| DCF (EBITDA 10y) |
50.74 - 73.19 |
62.30 |
-21.9% |
| Fair Value |
115.80 - 115.80 |
115.80 |
45.11% |
| P/E |
83.56 - 310.90 |
171.25 |
114.6% |
| EV/EBITDA |
40.52 - 114.29 |
77.83 |
-2.5% |
| EPV |
10.24 - 26.46 |
18.35 |
-77.0% |
| DDM - Stable |
221.08 - 694.95 |
458.02 |
474.0% |
| DDM - Multi |
93.55 - 223.31 |
131.25 |
64.5% |
BREI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
211.05 |
| Beta |
0.35 |
| Outstanding shares (mil) |
2.64 |
| Enterprise Value (mil) |
299.82 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.17% |
| Cost of Debt |
4.63% |
| WACC |
6.38% |