As of 2024-12-12, the Intrinsic Value of PRS Reit PLC (PRSR.L) is
94.73 GBP. This PRSR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.60 GBP, the upside of PRS Reit PLC is
-10.30%.
The range of the Intrinsic Value is 47.90 - 209.66 GBP
94.73 GBP
Intrinsic Value
PRSR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.90 - 209.66 |
94.73 |
-10.3% |
| DCF (Growth 10y) |
220.47 - 644.17 |
343.36 |
225.2% |
| DCF (EBITDA 5y) |
92.46 - 132.99 |
104.61 |
-0.9% |
| DCF (EBITDA 10y) |
323.51 - 475.40 |
376.56 |
256.6% |
| Fair Value |
266.06 - 266.06 |
266.06 |
151.95% |
| P/E |
97.36 - 146.23 |
107.70 |
2.0% |
| EV/EBITDA |
29.51 - 95.08 |
60.88 |
-42.3% |
| EPV |
(23.43) - (2.02) |
(12.73) |
-112.1% |
| DDM - Stable |
82.26 - 207.21 |
144.74 |
37.1% |
| DDM - Multi |
107.50 - 205.63 |
140.72 |
33.3% |
PRSR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
575.67 |
| Beta |
0.57 |
| Outstanding shares (mil) |
5.45 |
| Enterprise Value (mil) |
966.99 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.84% |
| Cost of Debt |
7.19% |
| WACC |
7.66% |