As of 2024-12-13, the Intrinsic Value of Unite Group PLC (UTG.L) is
545.27 GBP. This UTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 833.50 GBP, the upside of Unite Group PLC is
-34.60%.
The range of the Intrinsic Value is 372.20 - 889.70 GBP
545.27 GBP
Intrinsic Value
UTG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
372.20 - 889.70 |
545.27 |
-34.6% |
| DCF (Growth 10y) |
525.86 - 1,113.11 |
723.68 |
-13.2% |
| DCF (EBITDA 5y) |
506.80 - 747.58 |
666.46 |
-20.0% |
| DCF (EBITDA 10y) |
640.58 - 947.66 |
826.28 |
-0.9% |
| Fair Value |
1,373.18 - 1,373.18 |
1,373.18 |
64.75% |
| P/E |
301.23 - 675.61 |
446.12 |
-46.5% |
| EV/EBITDA |
319.17 - 663.28 |
540.13 |
-35.2% |
| EPV |
252.38 - 374.17 |
313.27 |
-62.4% |
| DDM - Stable |
452.48 - 1,081.44 |
766.96 |
-8.0% |
| DDM - Multi |
288.32 - 515.09 |
367.79 |
-55.9% |
UTG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,081.97 |
| Beta |
0.94 |
| Outstanding shares (mil) |
4.90 |
| Enterprise Value (mil) |
5,144.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.53% |
| Cost of Debt |
4.60% |
| WACC |
7.66% |