As of 2024-12-15, the Intrinsic Value of Drum Income Plus REIT PLC (DRIP.L) is
86.73 GBP. This DRIP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.00 GBP, the upside of Drum Income Plus REIT PLC is
73.50%.
The range of the Intrinsic Value is 60.53 - 130.28 GBP
86.73 GBP
Intrinsic Value
DRIP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.53 - 130.28 |
86.73 |
73.5% |
| DCF (Growth 10y) |
74.76 - 148.15 |
102.44 |
104.9% |
| DCF (EBITDA 5y) |
46.61 - 79.88 |
53.90 |
7.8% |
| DCF (EBITDA 10y) |
62.48 - 101.45 |
73.26 |
46.5% |
| Fair Value |
-44.81 - -44.81 |
-44.81 |
-189.63% |
| P/E |
(327.27) - (338.10) |
(332.69) |
-765.4% |
| EV/EBITDA |
73.43 - 201.66 |
122.84 |
145.7% |
| EPV |
62.40 - 104.73 |
83.57 |
67.1% |
| DDM - Stable |
(99.94) - (202.58) |
(151.26) |
-402.5% |
| DDM - Multi |
(45.52) - (74.78) |
(56.84) |
-213.7% |
DRIP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.10 |
| Beta |
0.21 |
| Outstanding shares (mil) |
0.38 |
| Enterprise Value (mil) |
40.27 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.61% |
| Cost of Debt |
4.63% |
| WACC |
6.43% |