As of 2024-12-15, the Intrinsic Value of GCP Student Living PLC (DIGS.L) is
40.34 GBP. This DIGS.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 212.50 GBP, the upside of GCP Student Living PLC is
-81.00%.
The range of the Intrinsic Value is 17.93 - 60.14 GBP
40.34 GBP
Intrinsic Value
DIGS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,565.91) - (163.69) |
(252.70) |
-218.9% |
| DCF (Growth 10y) |
(215.25) - (2,249.90) |
(344.77) |
-262.2% |
| DCF (EBITDA 5y) |
17.93 - 60.14 |
40.34 |
-81.0% |
| DCF (EBITDA 10y) |
48.16 - 131.81 |
90.41 |
-57.5% |
| Fair Value |
183.74 - 183.74 |
183.74 |
-13.53% |
| P/E |
348.85 - 439.30 |
401.00 |
88.7% |
| EV/EBITDA |
18.80 - 115.07 |
62.06 |
-70.8% |
| EPV |
2.30 - 24.97 |
13.64 |
-93.6% |
| DDM - Stable |
660.10 - 4,389.02 |
2,524.55 |
1088.0% |
| DDM - Multi |
1,047.53 - 5,355.90 |
1,746.00 |
721.6% |
DIGS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
966.92 |
| Beta |
1.19 |
| Outstanding shares (mil) |
4.55 |
| Enterprise Value (mil) |
1,220.91 |
| Market risk premium |
5.34% |
| Cost of Equity |
6.05% |
| Cost of Debt |
5.90% |
| WACC |
5.75% |