As of 2025-05-23, the Intrinsic Value of Dunelm Group PLC (DNLM.L) is 1,475.54 GBP. This DNLM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,177.00 GBP, the upside of Dunelm Group PLC is 25.40%.
The range of the Intrinsic Value is 1,100.66 - 2,269.44 GBP
Based on its market price of 1,177.00 GBP and our intrinsic valuation, Dunelm Group PLC (DNLM.L) is undervalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,100.66 - 2,269.44 | 1,475.54 | 25.4% |
| DCF (Growth 10y) | 1,261.48 - 2,434.62 | 1,641.23 | 39.4% |
| DCF (EBITDA 5y) | 710.13 - 1,058.17 | 901.57 | -23.4% |
| DCF (EBITDA 10y) | 941.81 - 1,340.99 | 1,147.09 | -2.5% |
| Fair Value | 838.58 - 838.58 | 838.58 | -28.75% |
| P/E | 970.04 - 1,291.94 | 1,148.18 | -2.4% |
| EV/EBITDA | 643.78 - 1,077.19 | 857.67 | -27.1% |
| EPV | 3,970.26 - 5,299.39 | 4,634.83 | 293.8% |
| DDM - Stable | 619.14 - 1,633.30 | 1,126.22 | -4.3% |
| DDM - Multi | 987.89 - 1,836.35 | 1,267.11 | 7.7% |
| Market Cap (mil) | 2,332.72 |
| Beta | 0.97 |
| Outstanding shares (mil) | 1.98 |
| Enterprise Value (mil) | 2,520.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.45% |
| Cost of Debt | 4.29% |
| WACC | 7.85% |