As of 2025-11-14, the Intrinsic Value of Great Portland Estates PLC (GPOR.L) is 331.19 GBP. This GPOR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 701.00 GBP, the upside of Great Portland Estates PLC is -52.80%.
The range of the Intrinsic Value is 104.15 - 3,132.78 GBP
Based on its market price of 701.00 GBP and our intrinsic valuation, Great Portland Estates PLC (GPOR.L) is overvalued by 52.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.15 - 3,132.78 | 331.19 | -52.8% |
| DCF (Growth 10y) | 114.71 - 2,929.88 | 327.27 | -53.3% |
| DCF (EBITDA 5y) | 32.38 - 101.90 | 52.52 | -92.5% |
| DCF (EBITDA 10y) | 55.82 - 143.72 | 84.95 | -87.9% |
| Fair Value | -387.85 - -387.85 | -387.85 | -155.33% |
| P/E | (967.62) - (876.34) | (893.83) | -227.5% |
| EV/EBITDA | 72.30 - 284.84 | 160.30 | -77.1% |
| EPV | 13.51 - 98.10 | 55.81 | -92.0% |
| DDM - Stable | (719.31) - (5,807.41) | (3,263.36) | -565.5% |
| DDM - Multi | (1,157.51) - (7,284.17) | (1,999.28) | -385.2% |
| Market Cap (mil) | 1,824.59 |
| Beta | 0.75 |
| Outstanding shares (mil) | 2.60 |
| Enterprise Value (mil) | 2,307.29 |
| Market risk premium | 5.34% |
| Cost of Equity | 6.86% |
| Cost of Debt | 5.50% |
| WACC | 6.52% |