As of 2024-12-12, the Intrinsic Value of Value and Indexed Property Income Trust PLC (VIP.L) is
512.09 GBP. This VIP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 190.00 GBP, the upside of Value and Indexed Property Income Trust PLC is
169.50%.
The range of the Intrinsic Value is 437.38 - 613.97 GBP
512.09 GBP
Intrinsic Value
VIP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
437.38 - 613.97 |
512.09 |
169.5% |
| DCF (Growth 10y) |
489.11 - 665.59 |
564.25 |
197.0% |
| Fair Value |
-92.72 - -92.72 |
-92.72 |
-148.80% |
| P/E |
187.81 - 187.81 |
187.81 |
-1.2% |
| EV/EBITDA |
190.14 - 190.14 |
190.14 |
0.1% |
| EPV |
(34.13) - (15.93) |
(25.03) |
-113.2% |
| DDM - Stable |
(93.18) - (156.69) |
(124.93) |
-165.8% |
| DDM - Multi |
274.06 - 370.47 |
315.73 |
66.2% |
VIP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78.90 |
| Beta |
1.42 |
| Outstanding shares (mil) |
0.42 |
| Enterprise Value (mil) |
128.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.79% |
| Cost of Debt |
6.11% |
| WACC |
9.96% |