As of 2024-12-13, the Intrinsic Value of Dar Global PLC (DAR.L) is
7.78 USD. This DAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.61 USD, the upside of Dar Global PLC is
68.70%.
The range of the Intrinsic Value is 6.44 - 10.03 USD
DAR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.44 - 10.03 |
7.78 |
68.7% |
| DCF (Growth 10y) |
8.56 - 13.39 |
10.36 |
124.8% |
| DCF (EBITDA 5y) |
7.35 - 8.73 |
8.39 |
82.1% |
| DCF (EBITDA 10y) |
8.66 - 10.62 |
9.95 |
115.8% |
| Fair Value |
6.89 - 6.89 |
6.89 |
49.40% |
| P/E |
2.56 - 3.39 |
3.02 |
-34.6% |
| EV/EBITDA |
3.84 - 4.86 |
4.49 |
-2.5% |
| EPV |
8.94 - 11.83 |
10.39 |
125.3% |
| DDM - Stable |
2.76 - 5.98 |
4.37 |
-5.2% |
| DDM - Multi |
5.35 - 9.23 |
6.79 |
47.3% |
DAR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
829.90 |
| Beta |
-0.41 |
| Outstanding shares (mil) |
180.02 |
| Enterprise Value (mil) |
733.15 |
| Market risk premium |
5.48% |
| Cost of Equity |
6.07% |
| Cost of Debt |
4.35% |
| WACC |
5.72% |