As of 2025-07-04, the Intrinsic Value of Residential Secure Income PLC (RESI.L) is 53.35 GBP. This RESI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.20 GBP, the upside of Residential Secure Income PLC is -9.90%.
The range of the Intrinsic Value is 0.99 - 245.49 GBP
Based on its market price of 59.20 GBP and our intrinsic valuation, Residential Secure Income PLC (RESI.L) is overvalued by 9.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.99 - 245.49 | 53.35 | -9.9% |
| DCF (Growth 10y) | 18.96 - 286.38 | 76.68 | 29.5% |
| DCF (EBITDA 5y) | 16.94 - 55.46 | 41.30 | -30.2% |
| DCF (EBITDA 10y) | 34.33 - 91.64 | 66.33 | 12.0% |
| Fair Value | -51.10 - -51.10 | -51.10 | -186.32% |
| P/E | (47.44) - (60.12) | (57.01) | -196.3% |
| EV/EBITDA | 19.71 - 220.81 | 126.00 | 112.8% |
| EPV | (10.85) - 40.86 | 15.00 | -74.7% |
| DDM - Stable | (22.38) - (61.27) | (41.83) | -170.7% |
| DDM - Multi | (33.88) - (74.17) | (46.74) | -178.9% |
| Market Cap (mil) | 109.84 |
| Beta | 0.61 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 292.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.51% |
| Cost of Debt | 5.57% |
| WACC | 6.23% |