As of 2026-10-16, the Intrinsic Value of Wynnstay Properties PLC (WSP.L) is 1,114.98 GBP. This WSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 900.00 GBP, the upside of Wynnstay Properties PLC is 23.90%.
The range of the Intrinsic Value is 695.82 - 2,164.70 GBP
Based on its market price of 900.00 GBP and our intrinsic valuation, Wynnstay Properties PLC (WSP.L) is undervalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 695.82 - 2,164.70 | 1,114.98 | 23.9% |
| DCF (Growth 10y) | 929.24 - 2,537.77 | 1,390.70 | 54.5% |
| DCF (EBITDA 5y) | 510.96 - 982.19 | 774.72 | -13.9% |
| DCF (EBITDA 10y) | 748.18 - 1,304.63 | 1,046.97 | 16.3% |
| Fair Value | 415.02 - 415.02 | 415.02 | -53.89% |
| P/E | 653.02 - 1,560.15 | 1,124.39 | 24.9% |
| EV/EBITDA | 358.47 - 1,088.28 | 807.91 | -10.2% |
| EPV | 445.70 - 659.15 | 552.42 | -38.6% |
| DDM - Stable | 797.18 - 2,276.35 | 1,536.76 | 70.8% |
| DDM - Multi | 1,054.97 - 2,244.94 | 1,425.02 | 58.3% |
| Market Cap (mil) | 23.16 |
| Beta | 0.19 |
| Outstanding shares (mil) | 0.03 |
| Enterprise Value (mil) | 33.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.79% |
| Cost of Debt | 5.02% |
| WACC | 5.82% |