DFS.L
DFS Furniture PLC
Price:  
165.00 
GBP
Volume:  
54,287.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DFS.L Intrinsic Value

12.80 %
Upside

What is the intrinsic value of DFS.L?

As of 2025-07-15, the Intrinsic Value of DFS Furniture PLC (DFS.L) is 186.18 GBP. This DFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.00 GBP, the upside of DFS Furniture PLC is 12.80%.

The range of the Intrinsic Value is 36.03 - 948.87 GBP

Is DFS.L undervalued or overvalued?

Based on its market price of 165.00 GBP and our intrinsic valuation, DFS Furniture PLC (DFS.L) is undervalued by 12.80%.

165.00 GBP
Stock Price
186.18 GBP
Intrinsic Value
Intrinsic Value Details

DFS.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.03 - 948.87 186.18 12.8%
DCF (Growth 10y) 49.87 - 909.27 192.98 17.0%
DCF (EBITDA 5y) (15.34) - 30.04 (1,234.50) -123450.0%
DCF (EBITDA 10y) 9.87 - 84.81 38.69 -76.5%
Fair Value 14.61 - 14.61 14.61 -91.15%
P/E 33.83 - 40.84 37.61 -77.2%
EV/EBITDA 59.35 - 203.33 120.55 -26.9%
EPV 571.36 - 1,075.88 823.62 399.2%
DDM - Stable 27.38 - 85.05 56.21 -65.9%
DDM - Multi (8.32) - (17.52) (11.03) -106.7%

DFS.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 384.09
Beta 0.43
Outstanding shares (mil) 2.33
Enterprise Value (mil) 876.89
Market risk premium 5.98%
Cost of Equity 8.78%
Cost of Debt 9.25%
WACC 7.83%