As of 2025-11-17, the Intrinsic Value of CT Property Trust Ltd (CTPT.L) is 95.48 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 15.20%.
The range of the Intrinsic Value is 65.17 - 163.66 GBP
Based on its market price of 82.90 GBP and our intrinsic valuation, CT Property Trust Ltd (CTPT.L) is undervalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.17 - 163.66 | 95.48 | 15.2% |
| DCF (Growth 10y) | 74.38 - 169.60 | 103.95 | 25.4% |
| DCF (EBITDA 5y) | 88.46 - 109.72 | 100.78 | 21.6% |
| DCF (EBITDA 10y) | 92.66 - 121.91 | 108.09 | 30.4% |
| Fair Value | -561.73 - -561.73 | -561.73 | -777.60% |
| P/E | (227.84) - 459.58 | 78.25 | -5.6% |
| EV/EBITDA | 69.55 - 88.67 | 81.26 | -2.0% |
| EPV | 25.65 - 40.29 | 32.97 | -60.2% |
| DDM - Stable | (164.31) - (409.17) | (286.74) | -445.9% |
| DDM - Multi | 304.36 - 595.76 | 403.57 | 386.8% |
| 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 | 10.26% |
| Cost of Debt | 4.60% |
| WACC | 8.37% |