As of 2025-07-04, the Intrinsic Value of Triple Point Social Housing REIT PLC (SOHO.L) is 97.81 GBP. This SOHO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.10 GBP, the upside of Triple Point Social Housing REIT PLC is 37.6%.
The range of the Intrinsic Value is 67.55 - 149.16 GBP.
Based on its market price of 71.10 GBP and our intrinsic valuation, Triple Point Social Housing REIT PLC (SOHO.L) is undervalued by 37.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 67.55 - 149.16 | 97.81 | 37.6% | |
DCF (Growth Exit 10Y) | 100.88 - 202.71 | 138.75 | 95.2% | |
DCF (EBITDA Exit 5Y) | 79.08 - 107.89 | 97.35 | 36.9% | |
DCF (EBITDA Exit 10Y) | 111.94 - 158.86 | 138.29 | 94.5% | |
Peter Lynch Fair Value | -46.11 - -46.11 | -46.11 | -164.85% | |
P/E Multiples | (97.94) - (140.55) | (111.59) | -256.9% | |
EV/EBITDA Multiples | 55.22 - 89.54 | 72.55 | 2.0% | |
Earnings Power Value | 13.75 - 40.33 | 27.04 | -62.0% |
Market Cap (mil) | 281 |
Beta | 0.82 |
Outstanding shares (mil) | 4 |
Enterprise Value (mil) | 517 |
Market risk premium | 6.5% |
Cost of Equity | 10% |
Cost of Debt | 5.1% |
WACC | 7.2% |