As of 2024-12-14, the Intrinsic Value of De La Rue PLC (DLAR.L) is
66.82 GBP. This DLAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.00 GBP, the upside of De La Rue PLC is
-38.10%.
The range of the Intrinsic Value is 17.16 - 313.69 GBP
66.82 GBP
Intrinsic Value
DLAR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.16 - 313.69 |
66.82 |
-38.1% |
| DCF (Growth 10y) |
54.99 - 486.74 |
127.75 |
18.3% |
| DCF (EBITDA 5y) |
5.08 - 56.65 |
23.98 |
-77.8% |
| DCF (EBITDA 10y) |
26.02 - 93.53 |
50.84 |
-52.9% |
| Fair Value |
-53.38 - -53.38 |
-53.38 |
-149.42% |
| P/E |
(101.63) - (131.31) |
(116.10) |
-207.5% |
| EV/EBITDA |
1.70 - 69.46 |
28.06 |
-74.0% |
| EPV |
346.22 - 568.75 |
457.49 |
323.6% |
| DDM - Stable |
(142.80) - (1,192.05) |
(667.42) |
-718.0% |
| DDM - Multi |
15.95 - 107.03 |
28.13 |
-74.0% |
DLAR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
202.33 |
| Beta |
1.23 |
| Outstanding shares (mil) |
1.87 |
| Enterprise Value (mil) |
293.73 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.02% |
| Cost of Debt |
12.02% |
| WACC |
8.21% |