As of 2024-12-15, the Intrinsic Value of Springfield Properties PLC (SPR.L) is 124.27 GBP. This SPR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.50 GBP, the upside of Springfield Properties PLC is 38.80%.

The range of the Intrinsic Value is 93.25 - 179.23 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	93.25 - 179.23	124.27	38.8%
DCF (Growth 10y)	86.61 - 163.80	114.52	28.0%
DCF (EBITDA 5y)	60.83 - 108.40	85.23	-4.8%
DCF (EBITDA 10y)	70.38 - 122.11	95.43	6.6%
Fair Value	31.78 - 31.78	31.78	-64.49%
P/E	52.37 - 72.20	65.04	-27.3%
EV/EBITDA	43.54 - 99.82	72.27	-19.3%
EPV	137.41 - 209.59	173.50	93.9%
DDM - Stable	46.54 - 105.33	75.93	-15.2%
DDM - Multi	50.73 - 94.59	66.56	-25.6%