Is GPOR.L undervalued or overvalued?

As of 2025-03-23, 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%. This means that GPOR.L is overvalued by 52.80%.

The range of the Intrinsic Value is 104.15 - 3,132.78 GBP

	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)	34.93 - 71.25	54.20	-92.3%
DCF (EBITDA 10y)	57.93 - 115.46	86.41	-87.7%
Fair Value	-387.85 - -387.85	-387.85	-155.33%
P/E	(1,251.62) - (1,257.70)	(1,128.38)	-261.0%
EV/EBITDA	55.42 - 222.23	148.42	-78.8%
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%