As of 2025-12-25, the Intrinsic Value of DFS Furniture PLC (DFS.L) is 242.87 GBP. This DFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.00 GBP, the upside of DFS Furniture PLC is 41.20%.
The range of the Intrinsic Value is 154.17 - 395.46 GBP
Based on its market price of 172.00 GBP and our intrinsic valuation, DFS Furniture PLC (DFS.L) is undervalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 154.17 - 395.46 | 242.87 | 41.2% |
| DCF (Growth 10y) | 219.81 - 497.24 | 322.24 | 87.3% |
| DCF (EBITDA 5y) | 96.92 - 143.94 | 120.95 | -29.7% |
| DCF (EBITDA 10y) | 168.62 - 254.23 | 209.80 | 22.0% |
| Fair Value | 284.38 - 284.38 | 284.38 | 65.34% |
| P/E | 119.90 - 163.58 | 143.48 | -16.6% |
| EV/EBITDA | 161.55 - 216.26 | 187.64 | 9.1% |
| EPV | 687.69 - 1,085.69 | 886.69 | 415.5% |
| DDM - Stable | 71.01 - 156.34 | 113.67 | -33.9% |
| DDM - Multi | 82.00 - 150.60 | 107.15 | -37.7% |
| Market Cap (mil) | 365.91 |
| Beta | 0.67 |
| Outstanding shares (mil) | 2.13 |
| Enterprise Value (mil) | 824.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.38% |
| Cost of Debt | 7.88% |
| WACC | 7.45% |