As of 2024-12-13, the Intrinsic Value of Real Estate Credit Investments Ltd (RECI.L) is
180.75 GBP. This RECI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.00 GBP, the upside of Real Estate Credit Investments Ltd is
44.60%.
The range of the Intrinsic Value is 143.43 - 247.01 GBP
180.75 GBP
Intrinsic Value
RECI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
143.43 - 247.01 |
180.75 |
44.6% |
| DCF (Growth 10y) |
155.50 - 260.90 |
193.70 |
55.0% |
| DCF (EBITDA 5y) |
179.47 - 205.63 |
192.00 |
53.6% |
| DCF (EBITDA 10y) |
181.74 - 225.44 |
202.07 |
61.7% |
| Fair Value |
152.29 - 152.29 |
152.29 |
21.83% |
| P/E |
62.92 - 124.39 |
92.67 |
-25.9% |
| EV/EBITDA |
120.72 - 303.56 |
199.62 |
59.7% |
| EPV |
105.08 - 156.01 |
130.55 |
4.4% |
| DDM - Stable |
74.90 - 170.82 |
122.86 |
-1.7% |
| DDM - Multi |
138.41 - 226.99 |
170.48 |
36.4% |
RECI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
283.97 |
| Beta |
0.68 |
| Outstanding shares (mil) |
2.27 |
| Enterprise Value (mil) |
289.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.53% |
| Cost of Debt |
4.60% |
| WACC |
7.23% |