As of 2024-12-14, the Intrinsic Value of CT Property Trust Ltd (CTPT.L) is
113.14 GBP. This CTPT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.90 GBP, the upside of CT Property Trust Ltd is
36.50%.
The range of the Intrinsic Value is 74.20 - 214.12 GBP
113.14 GBP
Intrinsic Value
CTPT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.20 - 214.12 |
113.14 |
36.5% |
| DCF (Growth 10y) |
84.52 - 221.39 |
122.93 |
48.3% |
| DCF (EBITDA 5y) |
93.04 - 109.54 |
100.63 |
21.4% |
| DCF (EBITDA 10y) |
99.72 - 126.14 |
111.84 |
34.9% |
| Fair Value |
-561.73 - -561.73 |
-561.73 |
-777.60% |
| P/E |
(216.15) - 239.50 |
(43.34) |
-152.3% |
| EV/EBITDA |
71.30 - 92.07 |
80.47 |
-2.9% |
| EPV |
29.61 - 47.18 |
38.39 |
-53.7% |
| DDM - Stable |
(184.24) - (519.68) |
(351.96) |
-524.6% |
| DDM - Multi |
347.99 - 772.56 |
480.90 |
480.1% |
CTPT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
197.31 |
| Beta |
0.35 |
| Outstanding shares (mil) |
2.38 |
| Enterprise Value (mil) |
254.99 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.21% |
| Cost of Debt |
4.60% |
| WACC |
7.67% |