As of 2025-07-13, the Intrinsic Value of Custodian REIT PLC (CREI.L) is 88.82 GBP. This CREI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.50 GBP, the upside of Custodian REIT PLC is 10.30%.
The range of the Intrinsic Value is 57.25 - 160.16 GBP
Based on its market price of 80.50 GBP and our intrinsic valuation, Custodian REIT PLC (CREI.L) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.25 - 160.16 | 88.82 | 10.3% |
| DCF (Growth 10y) | 61.36 - 153.91 | 90.01 | 11.8% |
| DCF (EBITDA 5y) | 61.14 - 103.17 | 82.83 | 2.9% |
| DCF (EBITDA 10y) | 65.21 - 108.77 | 86.60 | 7.6% |
| Fair Value | 85.44 - 85.44 | 85.44 | 6.14% |
| P/E | 35.82 - 63.84 | 45.71 | -43.2% |
| EV/EBITDA | 50.82 - 162.52 | 112.12 | 39.3% |
| EPV | 10.59 - 25.60 | 18.10 | -77.5% |
| DDM - Stable | 26.69 - 67.53 | 47.11 | -41.5% |
| DDM - Multi | (2.75) - (4.68) | (3.40) | -104.2% |
| Market Cap (mil) | 378.44 |
| Beta | 0.90 |
| Outstanding shares (mil) | 4.70 |
| Enterprise Value (mil) | 544.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.76% |
| Cost of Debt | 4.73% |
| WACC | 7.19% |