As of 2025-06-21, the Intrinsic Value of Picton Property Income Ltd (PCTN.L) is 43.49 GBP. This PCTN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.30 GBP, the upside of Picton Property Income Ltd is -45.80%.
The range of the Intrinsic Value is 19.26 - 116.83 GBP
Based on its market price of 80.30 GBP and our intrinsic valuation, Picton Property Income Ltd (PCTN.L) is overvalued by 45.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.26 - 116.83 | 43.49 | -45.8% |
| DCF (Growth 10y) | 20.55 - 107.41 | 42.36 | -47.2% |
| DCF (EBITDA 5y) | 32.26 - 49.72 | 40.78 | -49.2% |
| DCF (EBITDA 10y) | 30.08 - 51.95 | 40.29 | -49.8% |
| Fair Value | 185.46 - 185.46 | 185.46 | 130.96% |
| P/E | 54.32 - 89.32 | 75.85 | -5.5% |
| EV/EBITDA | 54.66 - 80.98 | 69.97 | -12.9% |
| EPV | 20.27 - 43.49 | 31.88 | -60.3% |
| DDM - Stable | 56.92 - 176.50 | 116.71 | 45.3% |
| DDM - Multi | 43.05 - 98.61 | 59.38 | -26.1% |
| Market Cap (mil) | 404.00 |
| Beta | 0.81 |
| Outstanding shares (mil) | 5.03 |
| Enterprise Value (mil) | 579.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.45% |
| Cost of Debt | 4.94% |
| WACC | 7.60% |