As of 2026-10-18, the Intrinsic Value of De La Rue PLC (DLAR.L) is 193.43 GBP. This DLAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.00 GBP, the upside of De La Rue PLC is 48.80%.
The range of the Intrinsic Value is 112.77 - 442.81 GBP
Based on its market price of 130.00 GBP and our intrinsic valuation, De La Rue PLC (DLAR.L) is undervalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.77 - 442.81 | 193.43 | 48.8% |
| DCF (Growth 10y) | 165.77 - 574.37 | 266.46 | 105.0% |
| DCF (EBITDA 5y) | 58.57 - 92.42 | 73.82 | -43.2% |
| DCF (EBITDA 10y) | 104.02 - 160.65 | 129.05 | -0.7% |
| Fair Value | -40.38 - -40.38 | -40.38 | -131.06% |
| P/E | (83.66) - (76.39) | (80.75) | -162.1% |
| EV/EBITDA | 14.22 - 39.10 | 26.36 | -79.7% |
| EPV | 304.26 - 477.13 | 390.70 | 200.5% |
| DDM - Stable | (86.43) - (309.80) | (198.12) | -252.4% |
| DDM - Multi | 108.53 - 304.40 | 160.27 | 23.3% |
| Market Cap (mil) | 254.35 |
| Beta | 1.39 |
| Outstanding shares (mil) | 1.96 |
| Enterprise Value (mil) | 375.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.94% |
| Cost of Debt | 12.02% |
| WACC | 8.69% |