Is EPIC.L undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of Ediston Property Investment Company PLC (EPIC.L) is 50.70 GBP. This EPIC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.80 GBP, the upside of Ediston Property Investment Company PLC is -26.30%. This means that EPIC.L is overvalued by 26.30%.

The range of the Intrinsic Value is 27.06 - 118.72 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	27.06 - 118.72	50.70	-26.3%
DCF (Growth 10y)	31.79 - 120.55	54.88	-20.2%
DCF (EBITDA 5y)	63.03 - 89.77	75.16	9.2%
DCF (EBITDA 10y)	60.09 - 93.03	74.73	8.6%
Fair Value	-53.14 - -53.14	-53.14	-177.24%
P/E	(81.41) - 125.06	7.57	-89.0%
EV/EBITDA	32.71 - 93.72	59.37	-13.7%
EPV	26.11 - 50.48	38.30	-44.3%
DDM - Stable	(87.02) - (248.85)	(167.93)	-344.1%
DDM - Multi	81.81 - 184.66	113.70	65.3%