As of 2024-12-14, the Intrinsic Value of LSL Property Services PLC (LSL.L) is
83.67 GBP. This LSL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 284.00 GBP, the upside of LSL Property Services PLC is
-70.50%.
The range of the Intrinsic Value is 61.02 - 203.97 GBP
83.67 GBP
Intrinsic Value
LSL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.02 - 203.97 |
83.67 |
-70.5% |
| DCF (Growth 10y) |
72.57 - 248.24 |
100.65 |
-64.6% |
| DCF (EBITDA 5y) |
84.99 - 110.18 |
98.64 |
-65.3% |
| DCF (EBITDA 10y) |
87.13 - 119.97 |
103.49 |
-63.6% |
| Fair Value |
223.95 - 223.95 |
223.95 |
-21.14% |
| P/E |
99.46 - 219.61 |
152.50 |
-46.3% |
| EV/EBITDA |
114.74 - 321.50 |
223.45 |
-21.3% |
| EPV |
1,120.78 - 1,653.13 |
1,386.95 |
388.4% |
| DDM - Stable |
100.02 - 589.71 |
344.87 |
21.4% |
| DDM - Multi |
77.02 - 311.06 |
119.11 |
-58.1% |
LSL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
287.02 |
| Beta |
0.66 |
| Outstanding shares (mil) |
1.01 |
| Enterprise Value (mil) |
261.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.13% |
| Cost of Debt |
4.29% |
| WACC |
7.65% |