Is ESP.L undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Empiric Student Property PLC (ESP.L) is 52.83 GBP. This ESP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.00 GBP, the upside of Empiric Student Property PLC is -35.60%. This means that ESP.L is overvalued by 35.60%.
The range of the Intrinsic Value is 18.12 - 165.36 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.12 - 165.36 | 52.83 | -35.6% |
| DCF (Growth 10y) | 31.79 - 192.58 | 70.01 | -14.6% |
| DCF (EBITDA 5y) | 44.48 - 79.44 | 61.94 | -24.5% |
| DCF (EBITDA 10y) | 55.73 - 104.76 | 78.90 | -3.8% |
| Fair Value | 203.63 - 203.63 | 203.63 | 148.34% |
| P/E | 65.33 - 108.01 | 78.05 | -4.8% |
| EV/EBITDA | 50.36 - 95.69 | 76.20 | -7.1% |
| EPV | (8.51) - 11.81 | 1.65 | -98.0% |
| DDM - Stable | 67.08 - 183.63 | 125.36 | 52.9% |
| DDM - Multi | 64.05 - 131.49 | 85.64 | 4.4% |
| Market Cap (mil) | 530.53 |
| Beta | 0.54 |
| Outstanding shares (mil) | 6.47 |
| Enterprise Value (mil) | 884.53 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.25% |
| Cost of Debt | 5.80% |
| WACC | 7.41% |