As of 2024-12-11, the Intrinsic Value of DP Eurasia NV (DPEU.L) is
167.67 GBP. This DPEU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 190.00 GBP, the upside of DP Eurasia NV is
-11.80%.
The range of the Intrinsic Value is 102.20 - 392.64 GBP
167.67 GBP
Intrinsic Value
DPEU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.20 - 392.64 |
167.67 |
-11.8% |
| DCF (Growth 10y) |
190.13 - 670.11 |
298.88 |
57.3% |
| DCF (EBITDA 5y) |
148.75 - 249.35 |
206.34 |
8.6% |
| DCF (EBITDA 10y) |
216.53 - 372.16 |
299.15 |
57.4% |
| Fair Value |
2.24 - 2.24 |
2.24 |
-98.82% |
| P/E |
11.67 - 192.07 |
78.70 |
-58.6% |
| EV/EBITDA |
92.30 - 166.83 |
128.94 |
-32.1% |
| EPV |
23.44 - 41.37 |
32.40 |
-82.9% |
| DDM - Stable |
6.20 - 25.31 |
15.76 |
-91.7% |
| DDM - Multi |
170.92 - 536.91 |
258.65 |
36.1% |
DPEU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
143.66 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
0.76 |
| Enterprise Value (mil) |
161.45 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.82% |
| Cost of Debt |
13.91% |
| WACC |
7.51% |