As of 2025-08-04, the Intrinsic Value of Dekel Agri-Vision Plc (DKL.L) is 0.77 GBP. This DKL.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.53 GBP, the upside of Dekel Agri-Vision Plc is 46.70%.
The range of the Intrinsic Value is 0.04 - 1.51 GBP
Based on its market price of 0.53 GBP and our intrinsic valuation, Dekel Agri-Vision Plc (DKL.L) is undervalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.59) - (2.49) | (2.56) | -588.4% |
| DCF (Growth 10y) | (1.53) - (0.02) | (1.07) | -303.1% |
| DCF (EBITDA 5y) | (0.84) - (0.04) | (1,077.29) | -123450.0% |
| DCF (EBITDA 10y) | 0.04 - 1.51 | 0.77 | 46.7% |
| Fair Value | -1.30 - -1.30 | -1.30 | -346.86% |
| P/E | (3.53) - (3.96) | (3.83) | -829.5% |
| EV/EBITDA | (2.08) - 0.42 | (0.90) | -271.5% |
| EPV | (1.99) - (1.83) | (1.91) | -464.0% |
| DDM - Stable | (0.73) - (2.39) | (1.56) | -397.1% |
| DDM - Multi | (0.37) - (1.15) | (0.58) | -210.8% |
| Market Cap (mil) | 6.20 |
| Beta | -0.33 |
| Outstanding shares (mil) | 11.80 |
| Enterprise Value (mil) | 34.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 19.30% |
| Cost of Debt | 5.00% |
| WACC | 7.34% |