As of 2024-12-15, the Intrinsic Value of Regional REIT Ltd (RGL.L) is
150.22 GBP. This RGL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.20 GBP, the upside of Regional REIT Ltd is
26.00%.
The range of the Intrinsic Value is 65.97 - 304.98 GBP
150.22 GBP
Intrinsic Value
RGL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.97 - 304.98 |
150.22 |
26.0% |
| DCF (Growth 10y) |
99.38 - 352.04 |
188.91 |
58.5% |
| DCF (EBITDA 5y) |
120.11 - 173.99 |
146.27 |
22.7% |
| DCF (EBITDA 10y) |
139.05 - 238.52 |
185.28 |
55.4% |
| Fair Value |
-258.18 - -258.18 |
-258.18 |
-316.59% |
| P/E |
(1,052.34) - (1,133.92) |
(1,139.86) |
-1056.3% |
| EV/EBITDA |
105.42 - 199.19 |
132.44 |
11.1% |
| EPV |
68.41 - 234.61 |
151.51 |
27.1% |
| DDM - Stable |
(247.30) - (468.92) |
(358.11) |
-400.4% |
| DDM - Multi |
(207.02) - (320.80) |
(252.77) |
-312.1% |
RGL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
190.29 |
| Beta |
1.12 |
| Outstanding shares (mil) |
1.60 |
| Enterprise Value (mil) |
574.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.76% |
| Cost of Debt |
5.57% |
| WACC |
7.78% |