CREI.L
Custodian REIT PLC
Price:  
80.50 
GBP
Volume:  
422,776.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CREI.L Intrinsic Value

10.30 %
Upside

What is the intrinsic value of CREI.L?

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

Is CREI.L undervalued or overvalued?

Based on its market price of 80.50 GBP and our intrinsic valuation, Custodian REIT PLC (CREI.L) is undervalued by 10.30%.

80.50 GBP
Stock Price
88.82 GBP
Intrinsic Value
Intrinsic Value Details

CREI.L Intrinsic Value - Valuation Summary

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%

CREI.L Intrinsic Value - Key Valuation Metrics

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%