As of 2024-12-15, the Intrinsic Value of UK Commercial Property REIT Ltd (UKCM.L) is 39.13 GBP. This UKCM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.90 GBP, the upside of UK Commercial Property REIT Ltd is -46.30%.

The range of the Intrinsic Value is 27.07 - 63.39 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	27.07 - 63.39	39.13	-46.3%
DCF (Growth 10y)	27.20 - 57.82	37.50	-48.6%
DCF (EBITDA 5y)	43.42 - 61.37	50.58	-30.6%
DCF (EBITDA 10y)	38.70 - 57.32	46.29	-36.5%
Fair Value	61.00 - 61.00	61.00	-16.32%
P/E	22.40 - 45.20	32.08	-56.0%
EV/EBITDA	25.84 - 117.10	67.40	-7.5%
EPV	(6.92) - (3.89)	(5.40)	-107.4%
DDM - Stable	17.53 - 42.32	29.92	-59.0%
DDM - Multi	24.42 - 39.88	29.84	-59.1%