As of 2024-12-14, the Intrinsic Value of Custodian REIT PLC (CREI.L) is 90.63 GBP. This CREI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.70 GBP, the upside of Custodian REIT PLC is 18.20%.

The range of the Intrinsic Value is 57.96 - 165.23 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	57.96 - 165.23	90.63	18.2%
DCF (Growth 10y)	58.56 - 150.36	86.80	13.2%
DCF (EBITDA 5y)	60.88 - 98.55	80.16	4.5%
DCF (EBITDA 10y)	61.55 - 99.82	80.22	4.6%
Fair Value	-8.41 - -8.41	-8.41	-110.96%
P/E	(3.49) - (4.13)	(3.88)	-105.1%
EV/EBITDA	52.38 - 173.84	119.33	55.6%
EPV	10.64 - 26.71	18.67	-75.7%
DDM - Stable	(2.60) - (6.58)	(4.59)	-106.0%
DDM - Multi	(1.87) - (3.76)	(2.51)	-103.3%