CSH.L
Civitas Social Housing PLC
Price:  
79.80 
GBP
Volume:  
121,891.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSH.L Intrinsic Value

-4.50 %
Upside

What is the intrinsic value of CSH.L?

As of 2025-07-04, the Intrinsic Value of Civitas Social Housing PLC (CSH.L) is 76.19 GBP. This CSH.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 Civitas Social Housing PLC is -4.50%.

The range of the Intrinsic Value is 42.51 - 153.21 GBP

Is CSH.L undervalued or overvalued?

Based on its market price of 79.80 GBP and our intrinsic valuation, Civitas Social Housing PLC (CSH.L) is overvalued by 4.50%.

79.80 GBP
Stock Price
76.19 GBP
Intrinsic Value
Intrinsic Value Details

CSH.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.51 - 153.21 76.19 -4.5%
DCF (Growth 10y) 64.27 - 188.98 102.52 28.5%
DCF (EBITDA 5y) 94.84 - 116.13 104.85 31.4%
DCF (EBITDA 10y) 112.26 - 150.25 129.86 62.7%
Fair Value 21.00 - 21.00 21.00 -73.68%
P/E 45.03 - 75.78 62.83 -21.3%
EV/EBITDA 79.73 - 91.30 83.97 5.2%
EPV 9.13 - 31.25 20.19 -74.7%
DDM - Stable 29.56 - 68.97 49.26 -38.3%
DDM - Multi 43.72 - 70.26 53.22 -33.3%

CSH.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 483.90
Beta 0.83
Outstanding shares (mil) 6.06
Enterprise Value (mil) 813.17
Market risk premium 5.98%
Cost of Equity 9.71%
Cost of Debt 5.10%
WACC 7.31%