As of 2024-12-14, the Intrinsic Value of Londonmetric Property PLC (LMP.L) is
241.83 GBP. This LMP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 183.10 GBP, the upside of Londonmetric Property PLC is
32.10%.
The range of the Intrinsic Value is 162.13 - 406.38 GBP
241.83 GBP
Intrinsic Value
LMP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
162.13 - 406.38 |
241.83 |
32.1% |
| DCF (Growth 10y) |
274.76 - 613.45 |
386.02 |
110.8% |
| DCF (EBITDA 5y) |
145.68 - 334.26 |
222.14 |
21.3% |
| DCF (EBITDA 10y) |
256.32 - 523.98 |
362.74 |
98.1% |
| Fair Value |
145.13 - 145.13 |
145.13 |
-20.74% |
| P/E |
74.42 - 243.25 |
151.39 |
-17.3% |
| EV/EBITDA |
(15.35) - 308.82 |
147.27 |
-19.6% |
| EPV |
(27.12) - (3.92) |
(15.52) |
-108.5% |
| DDM - Stable |
39.75 - 92.60 |
66.18 |
-63.9% |
| DDM - Multi |
126.08 - 213.48 |
157.30 |
-14.1% |
LMP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,743.88 |
| Beta |
0.89 |
| Outstanding shares (mil) |
20.45 |
| Enterprise Value (mil) |
5,754.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.93% |
| Cost of Debt |
4.87% |
| WACC |
8.13% |