As of 2026-02-14, the Intrinsic Value of Tritax EuroBox PLC (EBOX.L) is 109.09 GBP. This EBOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.90 GBP, the upside of Tritax EuroBox PLC is 58.30%.
The range of the Intrinsic Value is 76.66 - 162.15 GBP
Based on its market price of 68.90 GBP and our intrinsic valuation, Tritax EuroBox PLC (EBOX.L) is undervalued by 58.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.66 - 162.15 | 109.09 | 58.3% |
| DCF (Growth 10y) | 93.43 - 181.63 | 127.05 | 84.4% |
| DCF (EBITDA 5y) | 16.66 - 32.82 | 24.97 | -63.8% |
| DCF (EBITDA 10y) | 44.35 - 66.66 | 55.32 | -19.7% |
| Fair Value | -12.21 - -12.21 | -12.21 | -117.72% |
| P/E | (26.86) - (30.47) | (27.65) | -140.1% |
| EV/EBITDA | (11.10) - 14.46 | 4.29 | -93.8% |
| EPV | (22.65) - (7.15) | (14.90) | -121.6% |
| DDM - Stable | (15.73) - (32.41) | (24.07) | -134.9% |
| DDM - Multi | (140.61) - (234.91) | (176.74) | -356.5% |
| Market Cap (mil) | 555.08 |
| Beta | 1.00 |
| Outstanding shares (mil) | 8.06 |
| Enterprise Value (mil) | 1,116.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.32% |
| Cost of Debt | 4.46% |
| WACC | 6.20% |