As of 2024-12-12, the Intrinsic Value of Land Securities Group PLC (LAND.L) is
525.71 GBP. This LAND.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 577.00 GBP, the upside of Land Securities Group PLC is
-8.90%.
The range of the Intrinsic Value is 241.62 - 1,250.76 GBP
525.71 GBP
Intrinsic Value
LAND.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
241.62 - 1,250.76 |
525.71 |
-8.9% |
| DCF (Growth 10y) |
276.52 - 1,199.43 |
539.28 |
-6.5% |
| DCF (EBITDA 5y) |
176.75 - 402.65 |
295.22 |
-48.8% |
| DCF (EBITDA 10y) |
229.35 - 495.18 |
359.74 |
-37.7% |
| Fair Value |
-214.65 - -214.65 |
-214.65 |
-137.20% |
| P/E |
(637.94) - (874.91) |
(786.69) |
-236.3% |
| EV/EBITDA |
228.09 - 586.59 |
424.92 |
-26.4% |
| EPV |
74.95 - 324.19 |
199.57 |
-65.4% |
| DDM - Stable |
(272.59) - (736.47) |
(504.53) |
-187.4% |
| DDM - Multi |
(183.29) - (405.02) |
(254.59) |
-144.1% |
LAND.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,287.53 |
| Beta |
1.14 |
| Outstanding shares (mil) |
7.43 |
| Enterprise Value (mil) |
7,989.53 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.14% |
| Cost of Debt |
4.73% |
| WACC |
7.23% |