As of 2024-12-14, the Intrinsic Value of Driver Group PLC (DRV.L) is
75.64 GBP. This DRV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.00 GBP, the upside of Driver Group PLC is
170.20%.
The range of the Intrinsic Value is 56.61 - 120.19 GBP
75.64 GBP
Intrinsic Value
DRV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.61 - 120.19 |
75.64 |
170.2% |
| DCF (Growth 10y) |
73.67 - 150.24 |
96.75 |
245.5% |
| DCF (EBITDA 5y) |
39.12 - 53.86 |
45.44 |
62.3% |
| DCF (EBITDA 10y) |
53.32 - 71.88 |
61.24 |
118.7% |
| Fair Value |
-3.18 - -3.18 |
-3.18 |
-111.35% |
| P/E |
(5.32) - 25.39 |
7.94 |
-71.7% |
| EV/EBITDA |
15.05 - 30.39 |
20.51 |
-26.8% |
| EPV |
32.43 - 40.75 |
36.59 |
30.7% |
| DDM - Stable |
(6.43) - (18.87) |
(12.65) |
-145.2% |
| DDM - Multi |
49.43 - 112.74 |
68.74 |
145.5% |
DRV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14.72 |
| Beta |
0.09 |
| Outstanding shares (mil) |
0.53 |
| Enterprise Value (mil) |
12.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.97% |
| Cost of Debt |
4.29% |
| WACC |
6.64% |