As of 2025-07-04, the Intrinsic Value of Leasinvest Real Estate Comm VA (LEAS.BR) is 81.33 EUR. This LEAS.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.30 EUR, the upside of Leasinvest Real Estate Comm VA is 20.90%.
The range of the Intrinsic Value is 30.98 - 263.11 EUR
Based on its market price of 67.30 EUR and our intrinsic valuation, Leasinvest Real Estate Comm VA (LEAS.BR) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.98 - 263.11 | 81.33 | 20.9% |
| DCF (Growth 10y) | 37.23 - 255.29 | 84.76 | 25.9% |
| DCF (EBITDA 5y) | 14.72 - 29.53 | 22.21 | -67.0% |
| DCF (EBITDA 10y) | 22.95 - 41.26 | 31.94 | -52.5% |
| Fair Value | 30.12 - 30.12 | 30.12 | -55.24% |
| P/E | 13.10 - 73.26 | 41.37 | -38.5% |
| EV/EBITDA | 36.83 - 107.09 | 77.87 | 15.7% |
| EPV | (13.82) - (2.25) | (8.03) | -111.9% |
| DDM - Stable | 63.80 - 266.48 | 165.14 | 145.4% |
| DDM - Multi | 11.32 - 32.89 | 16.42 | -75.6% |
| Market Cap (mil) | 673.14 |
| Beta | 0.60 |
| Outstanding shares (mil) | 10.00 |
| Enterprise Value (mil) | 1,346.16 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.82% |
| Cost of Debt | 5.00% |
| WACC | 6.36% |