As of 2024-12-12, the Intrinsic Value of Dunelm Group PLC (DNLM.L) is 1,556.67 GBP. This DNLM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,120.00 GBP, the upside of Dunelm Group PLC is 39.00%.

The range of the Intrinsic Value is 1,155.70 - 2,410.70 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,155.70 - 2,410.70	1,556.67	39.0%
DCF (Growth 10y)	1,308.72 - 2,555.07	1,710.72	52.7%
DCF (EBITDA 5y)	665.83 - 1,100.21	876.98	-21.7%
DCF (EBITDA 10y)	914.41 - 1,389.38	1,136.10	1.4%
Fair Value	819.82 - 819.82	819.82	-26.80%
P/E	961.82 - 1,313.46	1,174.06	4.8%
EV/EBITDA	496.14 - 1,032.82	853.97	-23.8%
EPV	3,957.07 - 5,269.26	4,613.17	311.9%
DDM - Stable	616.29 - 1,632.00	1,124.14	0.4%
DDM - Multi	1,051.32 - 1,947.46	1,345.74	20.2%