As of 2024-12-15, the Intrinsic Value of Dr Martens PLC (DOCS.L) is
51.13 GBP. This DOCS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.55 GBP, the upside of Dr Martens PLC is
-33.20%.
The range of the Intrinsic Value is 40.13 - 67.19 GBP
51.13 GBP
Intrinsic Value
DOCS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.13 - 67.19 |
51.13 |
-33.2% |
| DCF (Growth 10y) |
54.78 - 84.82 |
67.14 |
-12.3% |
| DCF (EBITDA 5y) |
59.00 - 68.00 |
63.35 |
-17.2% |
| DCF (EBITDA 10y) |
65.92 - 82.63 |
73.81 |
-3.6% |
| Fair Value |
178.53 - 178.53 |
178.53 |
133.22% |
| P/E |
76.41 - 76.63 |
76.52 |
-0.0% |
| EV/EBITDA |
75.83 - 76.33 |
76.08 |
-0.6% |
| EPV |
82.02 - 105.15 |
93.59 |
22.3% |
| DDM - Stable |
21.94 - 37.91 |
29.92 |
-60.9% |
| DDM - Multi |
35.54 - 44.60 |
39.44 |
-48.5% |
DOCS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
741.79 |
| Beta |
2.56 |
| Outstanding shares (mil) |
9.69 |
| Enterprise Value (mil) |
1,099.29 |
| Market risk premium |
5.98% |
| Cost of Equity |
22.87% |
| Cost of Debt |
4.73% |
| WACC |
15.40% |