As of 2025-07-18, the Intrinsic Value of Real Estate Credit Investments Ltd (RECI.L) is 199.49 GBP. This RECI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 GBP, the upside of Real Estate Credit Investments Ltd is 55.90%.
The range of the Intrinsic Value is 166.54 - 248.13 GBP
Based on its market price of 128.00 GBP and our intrinsic valuation, Real Estate Credit Investments Ltd (RECI.L) is undervalued by 55.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 166.54 - 248.13 | 199.49 | 55.9% |
| DCF (Growth 10y) | 190.80 - 277.62 | 226.07 | 76.6% |
| DCF (EBITDA 5y) | 253.27 - 290.91 | 271.38 | 112.0% |
| DCF (EBITDA 10y) | 253.99 - 312.56 | 281.45 | 119.9% |
| Fair Value | 264.60 - 264.60 | 264.60 | 106.72% |
| P/E | 73.66 - 131.97 | 105.58 | -17.5% |
| EV/EBITDA | 121.86 - 420.25 | 259.15 | 102.5% |
| EPV | 69.97 - 97.90 | 83.94 | -34.4% |
| DDM - Stable | 61.82 - 116.63 | 89.22 | -30.3% |
| DDM - Multi | 131.73 - 181.33 | 151.93 | 18.7% |
| Market Cap (mil) | 275.95 |
| Beta | 0.68 |
| Outstanding shares (mil) | 2.16 |
| Enterprise Value (mil) | 327.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.58% |
| Cost of Debt | 5.76% |
| WACC | 9.36% |