As of 2025-07-06, the Intrinsic Value of Countryside Properties PLC (CSP.L) is 356.05 GBP. This CSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 229.80 GBP, the upside of Countryside Properties PLC is 54.90%.
The range of the Intrinsic Value is 225.85 - 627.61 GBP
Based on its market price of 229.80 GBP and our intrinsic valuation, Countryside Properties PLC (CSP.L) is undervalued by 54.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (332.33) - (210.19) | (250.11) | -208.8% |
| DCF (Growth 10y) | 225.85 - 627.61 | 356.05 | 54.9% |
| DCF (EBITDA 5y) | 127.18 - 400.33 | 242.96 | 5.7% |
| DCF (EBITDA 10y) | 254.80 - 639.85 | 413.51 | 79.9% |
| Fair Value | -592.20 - -592.20 | -592.20 | -357.70% |
| P/E | (231.19) - 245.54 | 1.59 | -99.3% |
| EV/EBITDA | 101.88 - 224.30 | 178.14 | -22.5% |
| EPV | 190.03 - 243.12 | 216.57 | -5.8% |
| DDM - Stable | (193.88) - (507.49) | (350.68) | -252.6% |
| DDM - Multi | 539.04 - 1,104.49 | 725.39 | 215.7% |
| Market Cap (mil) | 1,122.42 |
| Beta | 1.94 |
| Outstanding shares (mil) | 4.88 |
| Enterprise Value (mil) | 1,182.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.88% |
| Cost of Debt | 4.69% |
| WACC | 9.50% |