As of 2025-06-30, the Intrinsic Value of Unite Group PLC (UTG.L) is 500.33 GBP. This UTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 857.50 GBP, the upside of Unite Group PLC is -41.70%.
The range of the Intrinsic Value is 341.15 - 811.97 GBP
Based on its market price of 857.50 GBP and our intrinsic valuation, Unite Group PLC (UTG.L) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 341.15 - 811.97 | 500.33 | -41.7% |
| DCF (Growth 10y) | 445.96 - 944.50 | 615.89 | -28.2% |
| DCF (EBITDA 5y) | 602.65 - 724.43 | 659.62 | -23.1% |
| DCF (EBITDA 10y) | 677.92 - 864.05 | 764.21 | -10.9% |
| Fair Value | 2,277.11 - 2,277.11 | 2,277.11 | 165.55% |
| P/E | 757.82 - 1,606.01 | 1,204.20 | 40.4% |
| EV/EBITDA | 536.55 - 669.99 | 587.52 | -31.5% |
| EPV | 256.37 - 378.36 | 317.37 | -63.0% |
| DDM - Stable | 723.98 - 1,688.93 | 1,206.45 | 40.7% |
| DDM - Multi | 1,004.12 - 1,776.97 | 1,279.16 | 49.2% |
| Market Cap (mil) | 4,160.21 |
| Beta | 0.52 |
| Outstanding shares (mil) | 4.85 |
| Enterprise Value (mil) | 5,232.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.83% |
| Cost of Debt | 4.60% |
| WACC | 7.79% |