As of 2025-05-18, the Intrinsic Value of Care Property Invest NV (CPINV.BR) is 15.56 EUR. This CPINV.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.50 EUR, the upside of Care Property Invest NV is 15.20%.
The range of the Intrinsic Value is 10.73 - 22.91 EUR
Based on its market price of 13.50 EUR and our intrinsic valuation, Care Property Invest NV (CPINV.BR) is undervalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.73 - 22.91 | 15.56 | 15.2% |
| DCF (Growth 10y) | 14.51 - 27.43 | 19.65 | 45.6% |
| DCF (EBITDA 5y) | 18.73 - 21.02 | 19.74 | 46.2% |
| DCF (EBITDA 10y) | 21.48 - 25.72 | 23.43 | 73.6% |
| Fair Value | 17.40 - 17.40 | 17.40 | 28.87% |
| P/E | 9.05 - 14.75 | 12.62 | -6.5% |
| EV/EBITDA | 18.00 - 46.57 | 32.18 | 138.4% |
| EPV | 3.78 - 8.04 | 5.91 | -56.2% |
| DDM - Stable | 4.84 - 9.33 | 7.09 | -47.5% |
| DDM - Multi | 8.56 - 11.84 | 9.88 | -26.8% |
| Market Cap (mil) | 499.37 |
| Beta | 0.78 |
| Outstanding shares (mil) | 36.99 |
| Enterprise Value (mil) | 1,062.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.39% |
| Cost of Debt | 4.25% |
| WACC | 6.62% |