Is DFS.L undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of DFS Furniture PLC (DFS.L) is 77.46 GBP. This DFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.20 GBP, the upside of DFS Furniture PLC is -46.70%. This means that DFS.L is overvalued by 46.70%.
The range of the Intrinsic Value is (53.07) - 974.51 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53.07) - 974.51 | 77.46 | -46.7% |
| DCF (Growth 10y) | (42.45) - 935.59 | 83.95 | -42.2% |
| DCF (EBITDA 5y) | (68.09) - (7.17) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (54.64) - 45.25 | (1,234.50) | -123450.0% |
| Fair Value | -9.79 - -9.79 | -9.79 | -106.74% |
| P/E | (22.63) - (25.80) | (24.07) | -116.6% |
| EV/EBITDA | 57.63 - 164.05 | 126.25 | -13.0% |
| EPV | 440.06 - 1,111.49 | 775.77 | 434.3% |
| DDM - Stable | (18.05) - (55.31) | (36.68) | -125.3% |
| DDM - Multi | (5.80) - (14.06) | (8.24) | -105.7% |
| Market Cap (mil) | 333.58 |
| Beta | 0.43 |
| Outstanding shares (mil) | 2.30 |
| Enterprise Value (mil) | 891.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.89% |
| Cost of Debt | 10.89% |
| WACC | 8.61% |