As of 2024-12-13, the Intrinsic Value of Secure Property Development & Investment PLC (SPDI.L) is
28.85 GBP. This SPDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.50 GBP, the upside of Secure Property Development & Investment PLC is
541.00%.
The range of the Intrinsic Value is 23.89 - 36.58 GBP
28.85 GBP
Intrinsic Value
SPDI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.89 - 36.58 |
28.85 |
541.0% |
| DCF (Growth 10y) |
30.00 - 45.40 |
36.04 |
700.9% |
| DCF (EBITDA 5y) |
24.13 - 31.67 |
29.16 |
548.1% |
| DCF (EBITDA 10y) |
30.30 - 40.61 |
36.45 |
710.0% |
| Fair Value |
23.72 - 23.72 |
23.72 |
427.08% |
| P/E |
22.11 - 63.01 |
46.14 |
925.3% |
| EV/EBITDA |
16.63 - 29.48 |
22.38 |
397.4% |
| EPV |
0.10 - 0.35 |
0.23 |
-95.0% |
| DDM - Stable |
36.57 - 74.94 |
55.76 |
1139.1% |
| DDM - Multi |
43.40 - 71.24 |
54.12 |
1102.6% |
SPDI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.81 |
| Beta |
0.30 |
| Outstanding shares (mil) |
1.29 |
| Enterprise Value (mil) |
6.66 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.89% |
| Cost of Debt |
5.00% |
| WACC |
7.52% |