As of 2025-07-17, the Intrinsic Value of Land Securities Group PLC (LAND.L) is 360.29 GBP. This LAND.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 577.50 GBP, the upside of Land Securities Group PLC is -37.60%.
The range of the Intrinsic Value is 121.95 - 901.49 GBP
Based on its market price of 577.50 GBP and our intrinsic valuation, Land Securities Group PLC (LAND.L) is overvalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 121.95 - 901.49 | 360.29 | -37.6% |
| DCF (Growth 10y) | 164.39 - 883.04 | 386.40 | -33.1% |
| DCF (EBITDA 5y) | 121.05 - 538.67 | 340.37 | -41.1% |
| DCF (EBITDA 10y) | 162.86 - 578.72 | 369.33 | -36.0% |
| Fair Value | 1,278.28 - 1,278.28 | 1,278.28 | 121.35% |
| P/E | 697.81 - 960.24 | 810.32 | 40.3% |
| EV/EBITDA | 89.43 - 570.38 | 430.07 | -25.5% |
| EPV | (12.17) - 188.28 | 88.05 | -84.8% |
| DDM - Stable | 323.64 - 717.51 | 520.58 | -9.9% |
| DDM - Multi | 362.69 - 578.52 | 442.30 | -23.4% |
| Market Cap (mil) | 4,472.62 |
| Beta | 0.89 |
| Outstanding shares (mil) | 7.74 |
| Enterprise Value (mil) | 8,987.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.74% |
| Cost of Debt | 5.10% |
| WACC | 7.40% |