As of 2024-12-12, the Intrinsic Value of Dialight PLC (DIA.L) is
406.23 GBP. This DIA.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 101.00 GBP, the upside of Dialight PLC is
302.20%.
The range of the Intrinsic Value is 173.02 - 1,967.07 GBP
406.23 GBP
Intrinsic Value
DIA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(293.48) - (164.84) |
(181.65) |
-279.9% |
| DCF (Growth 10y) |
173.02 - 1,967.07 |
406.23 |
302.2% |
| DCF (EBITDA 5y) |
(80.22) - (13.45) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
15.08 - 148.18 |
81.12 |
-19.7% |
| Fair Value |
-423.26 - -423.26 |
-423.26 |
-519.07% |
| P/E |
(1,178.37) - (1,357.83) |
(1,214.77) |
-1302.7% |
| EV/EBITDA |
(546.65) - (613.15) |
(573.99) |
-668.3% |
| EPV |
(771.85) - (928.81) |
(850.33) |
-941.9% |
| DDM - Stable |
(1,106.49) - (10,454.93) |
(5,780.72) |
-5823.5% |
| DDM - Multi |
(107.10) - (797.98) |
(189.71) |
-287.8% |
DIA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39.42 |
| Beta |
0.39 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
65.92 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.04% |
| Cost of Debt |
6.89% |
| WACC |
6.19% |