As of 2024-12-12, the Intrinsic Value of DP Poland PLC (DPP.L) is
2.35 GBP. This DPP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.10 GBP, the upside of DP Poland PLC is
-76.80%.
The range of the Intrinsic Value is 0.60 - 10.45 GBP
DPP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.60 - 10.45 |
2.35 |
-76.8% |
| DCF (Growth 10y) |
10.24 - 54.24 |
18.07 |
78.9% |
| DCF (EBITDA 5y) |
1.46 - 3.52 |
2.67 |
-73.6% |
| DCF (EBITDA 10y) |
6.70 - 11.63 |
9.45 |
-6.5% |
| Fair Value |
-1.93 - -1.93 |
-1.93 |
-119.10% |
| P/E |
(4.74) - (7.84) |
(7.37) |
-173.0% |
| EV/EBITDA |
0.07 - 0.90 |
0.50 |
-95.0% |
| EPV |
4.33 - 5.76 |
5.05 |
-50.0% |
| DDM - Stable |
(6.03) - (34.56) |
(20.30) |
-300.9% |
| DDM - Multi |
3.26 - 14.53 |
5.33 |
-47.2% |
DPP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
92.71 |
| Beta |
1.09 |
| Outstanding shares (mil) |
9.18 |
| Enterprise Value (mil) |
106.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.74% |
| Cost of Debt |
6.33% |
| WACC |
6.67% |