As of 2024-12-13, the Intrinsic Value of Real Estate Investors PLC (RLE.L) is 58.08 GBP. This RLE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.00 GBP, the upside of Real Estate Investors PLC is 100.30%.

The range of the Intrinsic Value is 39.13 - 94.48 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	39.13 - 94.48	58.08	100.3%
DCF (Growth 10y)	45.71 - 103.21	65.48	125.8%
DCF (EBITDA 5y)	31.70 - 39.07	35.12	21.1%
DCF (EBITDA 10y)	39.94 - 53.93	46.38	59.9%
Fair Value	-33.83 - -33.83	-33.83	-216.66%
P/E	(60.08) - (83.49)	(74.77)	-357.8%
EV/EBITDA	5.44 - 27.72	17.37	-40.1%
EPV	23.51 - 49.32	36.41	25.6%
DDM - Stable	(50.96) - (104.63)	(77.80)	-368.3%
DDM - Multi	(35.60) - (58.64)	(44.45)	-253.3%