As of 2024-12-15, the Intrinsic Value of TR Property Investment Trust PLC (TRY.L) is
649.35 GBP. This TRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 310.00 GBP, the upside of TR Property Investment Trust PLC is
109.50%.
The range of the Intrinsic Value is 562.45 - 772.34 GBP
649.35 GBP
Intrinsic Value
TRY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
562.45 - 772.34 |
649.35 |
109.5% |
| DCF (Growth 10y) |
609.07 - 819.62 |
696.87 |
124.8% |
| DCF (EBITDA 5y) |
451.33 - 639.39 |
527.74 |
70.2% |
| DCF (EBITDA 10y) |
539.09 - 725.14 |
615.55 |
98.6% |
| Fair Value |
299.31 - 299.31 |
299.31 |
-3.45% |
| P/E |
365.15 - 544.21 |
469.94 |
51.6% |
| EV/EBITDA |
311.78 - 517.44 |
438.09 |
41.3% |
| EPV |
(2.68) - (0.19) |
(1.44) |
-100.5% |
| DDM - Stable |
325.02 - 593.55 |
459.29 |
48.2% |
| DDM - Multi |
380.30 - 548.41 |
449.63 |
45.0% |
TRY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,016.81 |
| Beta |
1.29 |
| Outstanding shares (mil) |
3.28 |
| Enterprise Value (mil) |
1,055.41 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.48% |
| Cost of Debt |
4.73% |
| WACC |
11.12% |