As of 2025-10-26, the Intrinsic Value of DFS Furniture PLC (DFS.L) is 229.06 GBP. This DFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.00 GBP, the upside of DFS Furniture PLC is 40.50%.
The range of the Intrinsic Value is 157.49 - 345.47 GBP
Based on its market price of 163.00 GBP and our intrinsic valuation, DFS Furniture PLC (DFS.L) is undervalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.49 - 345.47 | 229.06 | 40.5% |
| DCF (Growth 10y) | 220.37 - 437.26 | 303.30 | 86.1% |
| DCF (EBITDA 5y) | 111.27 - 165.13 | 128.64 | -21.1% |
| DCF (EBITDA 10y) | 175.95 - 258.49 | 207.06 | 27.0% |
| Fair Value | 260.64 - 260.64 | 260.64 | 59.90% |
| P/E | 104.67 - 149.04 | 126.38 | -22.5% |
| EV/EBITDA | 93.57 - 221.13 | 164.30 | 0.8% |
| EPV | 655.85 - 970.40 | 813.12 | 398.8% |
| DDM - Stable | 68.97 - 137.63 | 103.30 | -36.6% |
| DDM - Multi | 80.85 - 131.69 | 100.70 | -38.2% |
| Market Cap (mil) | 378.35 |
| Beta | 0.65 |
| Outstanding shares (mil) | 2.32 |
| Enterprise Value (mil) | 836.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.20% |
| Cost of Debt | 7.88% |
| WACC | 7.38% |