As of 2024-12-15, the Intrinsic Value of Dixons Carphone PLC (DC.L) is
948.39 GBP. This DC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.40 GBP, the upside of Dixons Carphone PLC is
863.80%.
The range of the Intrinsic Value is 684.33 - 1,508.88 GBP
948.39 GBP
Intrinsic Value
DC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
684.33 - 1,508.88 |
948.39 |
863.8% |
| DCF (Growth 10y) |
904.78 - 1,846.62 |
1,208.57 |
1128.2% |
| DCF (EBITDA 5y) |
270.98 - 433.00 |
345.18 |
250.8% |
| DCF (EBITDA 10y) |
493.82 - 699.82 |
586.69 |
496.2% |
| Fair Value |
116.88 - 116.88 |
116.88 |
18.78% |
| P/E |
(121.16) - 162.50 |
4.65 |
-95.3% |
| EV/EBITDA |
148.48 - 434.25 |
239.19 |
143.1% |
| EPV |
1,596.46 - 2,036.59 |
1,816.53 |
1746.1% |
| DDM - Stable |
(98.86) - (260.03) |
(179.44) |
-282.4% |
| DDM - Multi |
388.76 - 820.93 |
530.57 |
439.2% |
DC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,187.11 |
| Beta |
|
| Outstanding shares (mil) |
12.06 |
| Enterprise Value (mil) |
2,344.11 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.03% |
| Cost of Debt |
6.57% |
| WACC |
7.01% |