As of 2025-10-24, the Intrinsic Value of Ground Rents Income Fund PLC (GRIO.L) is 134.84 GBP. This GRIO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.00 GBP, the upside of Ground Rents Income Fund PLC is 399.40%.
The range of the Intrinsic Value is 103.79 - 193.62 GBP
Based on its market price of 27.00 GBP and our intrinsic valuation, Ground Rents Income Fund PLC (GRIO.L) is undervalued by 399.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.79 - 193.62 | 134.84 | 399.4% |
| DCF (Growth 10y) | 116.86 - 212.77 | 150.18 | 456.2% |
| DCF (EBITDA 5y) | 55.99 - 75.26 | 65.10 | 141.1% |
| DCF (EBITDA 10y) | 79.95 - 107.19 | 92.33 | 242.0% |
| Fair Value | -83.44 - -83.44 | -83.44 | -409.03% |
| P/E | (359.79) - (286.03) | (307.05) | -1237.2% |
| EV/EBITDA | 17.34 - 47.51 | 31.43 | 16.4% |
| EPV | 23.75 - 39.65 | 31.70 | 17.4% |
| DDM - Stable | (109.76) - (234.50) | (172.13) | -737.5% |
| DDM - Multi | (190.70) - (331.52) | (243.42) | -1001.6% |
| Market Cap (mil) | 25.51 |
| Beta | 0.18 |
| Outstanding shares (mil) | 0.94 |
| Enterprise Value (mil) | 30.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.02% |
| Cost of Debt | 5.80% |
| WACC | 7.13% |