As of 2025-05-16, the Intrinsic Value of PRS Reit PLC (PRSR.L) is 61.63 GBP. This PRSR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 GBP, the upside of PRS Reit PLC is -46.40%.
The range of the Intrinsic Value is 16.50 - 212.82 GBP
Based on its market price of 115.00 GBP and our intrinsic valuation, PRS Reit PLC (PRSR.L) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.50 - 212.82 | 61.63 | -46.4% |
| DCF (Growth 10y) | 72.08 - 377.92 | 142.72 | 24.1% |
| DCF (EBITDA 5y) | 91.14 - 119.91 | 98.79 | -14.1% |
| DCF (EBITDA 10y) | 173.44 - 239.55 | 195.61 | 70.1% |
| Fair Value | 501.64 - 501.64 | 501.64 | 336.21% |
| P/E | 175.37 - 353.96 | 267.51 | 132.6% |
| EV/EBITDA | 59.68 - 95.34 | 71.54 | -37.8% |
| EPV | (9.71) - 9.65 | (0.03) | -100.0% |
| DDM - Stable | 183.93 - 518.32 | 351.13 | 205.3% |
| DDM - Multi | 182.76 - 392.88 | 248.68 | 116.2% |
| Market Cap (mil) | 628.38 |
| Beta | 0.66 |
| Outstanding shares (mil) | 5.46 |
| Enterprise Value (mil) | 1,034.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.56% |
| Cost of Debt | 6.03% |
| WACC | 7.71% |