As of 2024-12-15, the Intrinsic Value of Residential Secure Income PLC (RESI.L) is
64.62 GBP. This RESI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.40 GBP, the upside of Residential Secure Income PLC is
10.70%.
The range of the Intrinsic Value is 21.30 - 152.45 GBP
64.62 GBP
Intrinsic Value
RESI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.30 - 152.45 |
64.62 |
10.7% |
| DCF (Growth 10y) |
31.29 - 162.40 |
74.80 |
28.1% |
| DCF (EBITDA 5y) |
7.57 - 52.21 |
18.47 |
-68.4% |
| DCF (EBITDA 10y) |
20.11 - 72.87 |
35.64 |
-39.0% |
| Fair Value |
-9.78 - -9.78 |
-9.78 |
-116.75% |
| P/E |
(26.29) - (26.64) |
(24.35) |
-141.7% |
| EV/EBITDA |
9.98 - 129.75 |
51.70 |
-11.5% |
| EPV |
(25.80) - 18.10 |
(3.85) |
-106.6% |
| DDM - Stable |
(13.35) - (29.20) |
(21.28) |
-136.4% |
| DDM - Multi |
(43.48) - (77.32) |
(55.96) |
-195.8% |
RESI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107.39 |
| Beta |
0.51 |
| Outstanding shares (mil) |
1.84 |
| Enterprise Value (mil) |
321.34 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.14% |
| Cost of Debt |
5.10% |
| WACC |
5.81% |