As of 2024-12-15, the Intrinsic Value of Wynnstay Properties PLC (WSP.L) is
993.75 GBP. This WSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 710.00 GBP, the upside of Wynnstay Properties PLC is
40.00%.
The range of the Intrinsic Value is 703.34 - 1,501.01 GBP
993.75 GBP
Intrinsic Value
WSP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
703.34 - 1,501.01 |
993.75 |
40.0% |
| DCF (Growth 10y) |
806.92 - 1,611.68 |
1,101.19 |
55.1% |
| DCF (EBITDA 5y) |
773.01 - 1,186.27 |
861.02 |
21.3% |
| DCF (EBITDA 10y) |
865.43 - 1,331.75 |
988.23 |
39.2% |
| Fair Value |
1,509.12 - 1,509.12 |
1,509.12 |
112.55% |
| P/E |
511.01 - 958.59 |
711.19 |
0.2% |
| EV/EBITDA |
652.22 - 1,453.93 |
932.82 |
31.4% |
| EPV |
384.16 - 664.26 |
524.21 |
-26.2% |
| DDM - Stable |
542.18 - 1,130.64 |
836.41 |
17.8% |
| DDM - Multi |
691.25 - 1,104.79 |
849.05 |
19.6% |
WSP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16.00 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
0.02 |
| Enterprise Value (mil) |
26.44 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.30% |
| Cost of Debt |
4.88% |
| WACC |
5.91% |