As of 2025-07-01, the Intrinsic Value of Empiric Student Property PLC (ESP.L) is 55.72 GBP. This ESP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.80 GBP, the upside of Empiric Student Property PLC is -45.80%.
The range of the Intrinsic Value is 29.88 - 115.36 GBP
Based on its market price of 102.80 GBP and our intrinsic valuation, Empiric Student Property PLC (ESP.L) is overvalued by 45.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.88 - 115.36 | 55.72 | -45.8% |
| DCF (Growth 10y) | 35.81 - 117.06 | 60.64 | -41.0% |
| DCF (EBITDA 5y) | 83.17 - 108.64 | 93.66 | -8.9% |
| DCF (EBITDA 10y) | 76.07 - 111.33 | 91.05 | -11.4% |
| Fair Value | 131.27 - 131.27 | 131.27 | 27.70% |
| P/E | 56.60 - 98.85 | 82.64 | -19.6% |
| EV/EBITDA | 95.75 - 120.09 | 103.55 | 0.7% |
| EPV | 9.06 - 30.47 | 19.77 | -80.8% |
| DDM - Stable | 38.42 - 90.54 | 64.48 | -37.3% |
| DDM - Multi | 40.04 - 68.63 | 50.17 | -51.2% |
| Market Cap (mil) | 673.47 |
| Beta | 0.74 |
| Outstanding shares (mil) | 6.55 |
| Enterprise Value (mil) | 969.47 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.39% |
| Cost of Debt | 5.80% |
| WACC | 7.73% |