As of 2024-12-15, the Intrinsic Value of Standard Life Investments Property Income Trust Ltd (SLI.L) is
275.49 GBP. This SLI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.70 GBP, the upside of Standard Life Investments Property Income Trust Ltd is
245.70%.
The range of the Intrinsic Value is 224.41 - 359.71 GBP
275.49 GBP
Intrinsic Value
SLI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
224.41 - 359.71 |
275.49 |
245.7% |
| DCF (Growth 10y) |
257.55 - 406.00 |
313.86 |
293.8% |
| DCF (EBITDA 5y) |
281.16 - 386.30 |
330.34 |
314.5% |
| DCF (EBITDA 10y) |
292.98 - 413.38 |
347.43 |
335.9% |
| Fair Value |
87.06 - 87.06 |
87.06 |
9.23% |
| P/E |
179.43 - 308.01 |
205.93 |
158.4% |
| EV/EBITDA |
196.54 - 464.06 |
340.19 |
326.8% |
| EPV |
94.75 - 141.61 |
118.18 |
48.3% |
| DDM - Stable |
113.39 - 241.73 |
177.56 |
122.8% |
| DDM - Multi |
148.60 - 247.16 |
185.64 |
132.9% |
SLI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
322.52 |
| Beta |
0.38 |
| Outstanding shares (mil) |
4.05 |
| Enterprise Value (mil) |
419.32 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.05% |
| Cost of Debt |
4.25% |
| WACC |
7.62% |