As of 2024-12-15, the Intrinsic Value of Empiric Student Property PLC (ESP.L) is 56.06 GBP. This ESP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.70 GBP, the upside of Empiric Student Property PLC is -33.80%.

The range of the Intrinsic Value is 20.32 - 175.84 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	20.32 - 175.84	56.06	-33.8%
DCF (Growth 10y)	34.20 - 204.24	73.59	-13.1%
DCF (EBITDA 5y)	42.35 - 79.51	59.05	-30.3%
DCF (EBITDA 10y)	54.46 - 105.09	76.61	-9.5%
Fair Value	197.03 - 197.03	197.03	132.62%
P/E	75.97 - 107.34	84.07	-0.7%
EV/EBITDA	46.62 - 89.77	72.35	-14.6%
EPV	(6.86) - 13.00	3.07	-96.4%
DDM - Stable	69.27 - 195.15	132.21	56.1%
DDM - Multi	66.45 - 140.19	89.59	5.8%