What is the intrinsic value of GPE.L?
As of 2026-04-16, the Intrinsic Value of Great Portland Estates PLC (GPE.L) is
184.15 GBP. This GPE.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 321.60 GBP, the upside of Great Portland Estates PLC is
-42.74%.
Is GPE.L undervalued or overvalued?
Based on its market price of 321.60 GBP and our intrinsic valuation, Great Portland Estates PLC (GPE.L) is overvalued by 42.74%.
184.15 GBP
Intrinsic Value
GPE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(226.75) - 36.53 |
(193.18) |
-160.1% |
| DCF (Growth 10y) |
(223.38) - 32.80 |
(189.91) |
-159.1% |
| DCF (EBITDA 5y) |
(184.90) - (132.89) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(198.46) - (114.24) |
(1,234.50) |
-123450.0% |
| Fair Value |
184.15 - 184.15 |
184.15 |
-42.74% |
| P/E |
333.54 - 382.30 |
354.37 |
10.2% |
| EV/EBITDA |
(162.64) - (66.71) |
(128.34) |
-139.9% |
| EPV |
(241.90) - (194.48) |
(218.19) |
-167.8% |
| DDM - Stable |
298.49 - 718.06 |
508.27 |
58.0% |
| DDM - Multi |
295.59 - 537.60 |
380.00 |
18.2% |
GPE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,267.87 |
| Beta |
1.06 |
| Outstanding shares (mil) |
3.94 |
| Enterprise Value (mil) |
2,352.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.63% |
| Cost of Debt |
14.00% |
| WACC |
12.14% |