As of 2024-12-13, the Intrinsic Value of Distribution Finance Capital Holdings PLC (DFCH.L) is
39.07 GBP. This DFCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.50 GBP, the upside of Distribution Finance Capital Holdings PLC is
10.10%.
The range of the Intrinsic Value is (94.64) - 675.93 GBP
39.07 GBP
Intrinsic Value
DFCH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(94.64) - 675.93 |
39.07 |
10.1% |
| DCF (Growth 10y) |
285.98 - 2,290.22 |
633.81 |
1685.4% |
| DCF (EBITDA 5y) |
(207.20) - (149.60) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(23.51) - 115.20 |
34.85 |
-1.8% |
| Fair Value |
119.70 - 119.70 |
119.70 |
237.18% |
| P/E |
35.22 - 80.15 |
52.01 |
46.5% |
| EV/EBITDA |
(271.76) - (53.28) |
(185.58) |
-622.8% |
| EPV |
(206.98) - (206.42) |
(206.70) |
-682.3% |
| DDM - Stable |
22.06 - 65.96 |
44.01 |
24.0% |
| DDM - Multi |
28.68 - 72.20 |
41.70 |
17.5% |
DFCH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56.54 |
| Beta |
0.19 |
| Outstanding shares (mil) |
1.59 |
| Enterprise Value (mil) |
557.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.86% |
| Cost of Debt |
5.00% |
| WACC |
5.55% |