As of 2025-11-18, the Intrinsic Value of Wynnstay Properties PLC (WSP.L) is 1,052.69 GBP. This WSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 830.00 GBP, the upside of Wynnstay Properties PLC is 26.80%.
The range of the Intrinsic Value is 668.86 - 1,952.69 GBP
Based on its market price of 830.00 GBP and our intrinsic valuation, Wynnstay Properties PLC (WSP.L) is undervalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 668.86 - 1,952.69 | 1,052.69 | 26.8% |
| DCF (Growth 10y) | 817.37 - 2,106.32 | 1,204.80 | 45.2% |
| DCF (EBITDA 5y) | 510.65 - 1,093.58 | 837.70 | 0.9% |
| DCF (EBITDA 10y) | 678.19 - 1,293.72 | 1,010.36 | 21.7% |
| Fair Value | 1,462.96 - 1,462.96 | 1,462.96 | 76.26% |
| P/E | 905.53 - 1,392.41 | 1,105.16 | 33.2% |
| EV/EBITDA | 367.41 - 1,039.42 | 789.77 | -4.8% |
| EPV | 367.89 - 546.85 | 457.37 | -44.9% |
| DDM - Stable | 606.32 - 1,603.76 | 1,105.04 | 33.1% |
| DDM - Multi | 905.62 - 1,770.34 | 1,188.91 | 43.2% |
| Market Cap (mil) | 22.11 |
| Beta | 0.09 |
| Outstanding shares (mil) | 0.03 |
| Enterprise Value (mil) | 32.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.89% |
| WACC | 6.04% |