As of 2024-12-15, the Intrinsic Value of Ground Rents Income Fund PLC (GRIO.L) is
37.32 GBP. This GRIO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.10 GBP, the upside of Ground Rents Income Fund PLC is
68.90%.
The range of the Intrinsic Value is 27.80 - 52.95 GBP
37.32 GBP
Intrinsic Value
GRIO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.80 - 52.95 |
37.32 |
68.9% |
| DCF (Growth 10y) |
36.28 - 65.10 |
47.24 |
113.7% |
| DCF (EBITDA 5y) |
27.82 - 32.35 |
29.60 |
33.9% |
| DCF (EBITDA 10y) |
36.11 - 44.88 |
39.89 |
80.5% |
| Fair Value |
-124.36 - -124.36 |
-124.36 |
-662.70% |
| P/E |
(518.82) - (527.77) |
(525.41) |
-2477.4% |
| EV/EBITDA |
21.93 - 40.79 |
27.78 |
25.7% |
| EPV |
22.02 - 35.15 |
28.58 |
29.3% |
| DDM - Stable |
(166.74) - (312.63) |
(239.69) |
-1184.6% |
| DDM - Multi |
(7.86) - (11.76) |
(9.44) |
-142.7% |
GRIO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.36 |
| Beta |
0.18 |
| Outstanding shares (mil) |
0.97 |
| Enterprise Value (mil) |
35.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.30% |
| Cost of Debt |
5.10% |
| WACC |
6.75% |