As of 2025-06-25, the Intrinsic Value of Triple Point Social Housing REIT PLC (SOHO.L) is 96.61 GBP. This SOHO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.30 GBP, the upside of Triple Point Social Housing REIT PLC is 39.40%.
The range of the Intrinsic Value is 66.51 - 148.03 GBP
Based on its market price of 69.30 GBP and our intrinsic valuation, Triple Point Social Housing REIT PLC (SOHO.L) is undervalued by 39.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.51 - 148.03 | 96.61 | 39.4% |
| DCF (Growth 10y) | 99.28 - 201.09 | 136.99 | 97.7% |
| DCF (EBITDA 5y) | 89.04 - 117.22 | 100.81 | 45.5% |
| DCF (EBITDA 10y) | 120.92 - 168.29 | 141.24 | 103.8% |
| Fair Value | -45.21 - -45.21 | -45.21 | -165.24% |
| P/E | (97.11) - (139.43) | (110.99) | -260.2% |
| EV/EBITDA | 67.28 - 90.90 | 75.43 | 8.8% |
| EPV | 13.63 - 40.19 | 26.91 | -61.2% |
| DDM - Stable | (59.07) - (114.51) | (86.79) | -225.2% |
| DDM - Multi | (58.36) - (91.92) | (71.70) | -203.5% |
| Market Cap (mil) | 278.89 |
| Beta | 0.80 |
| Outstanding shares (mil) | 4.02 |
| Enterprise Value (mil) | 514.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.91% |
| Cost of Debt | 5.10% |
| WACC | 7.13% |