As of 2025-11-09, the Intrinsic Value of Dar Global PLC (DAR.L) is 4.16 USD. This DAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.83 USD, the upside of Dar Global PLC is -46.80%.
The range of the Intrinsic Value is 2.14 - 11.13 USD
Based on its market price of 7.83 USD and our intrinsic valuation, Dar Global PLC (DAR.L) is overvalued by 46.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.14 - 11.13 | 4.16 | -46.8% |
| DCF (Growth 10y) | 2.79 - 12.10 | 4.90 | -37.4% |
| DCF (EBITDA 5y) | 4.49 - 7.33 | 5.79 | -26.0% |
| DCF (EBITDA 10y) | 4.45 - 7.57 | 5.84 | -25.3% |
| Fair Value | 5.55 - 5.55 | 5.55 | -29.09% |
| P/E | 1.53 - 3.38 | 2.06 | -73.7% |
| EV/EBITDA | 0.76 - 4.52 | 2.30 | -70.7% |
| EPV | 2.55 - 3.62 | 3.09 | -60.5% |
| DDM - Stable | 2.61 - 9.48 | 6.04 | -22.8% |
| DDM - Multi | 3.34 - 9.39 | 4.92 | -37.1% |
| Market Cap (mil) | 1,408.66 |
| Beta | -1.32 |
| Outstanding shares (mil) | 180.02 |
| Enterprise Value (mil) | 1,597.05 |
| Market risk premium | 5.48% |
| Cost of Equity | 8.03% |
| Cost of Debt | 5.88% |
| WACC | 7.61% |