As of 2025-11-13, the Intrinsic Value of Driver Group PLC (DRV.L) is 75.01 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 167.90%.
The range of the Intrinsic Value is 55.97 - 120.09 GBP
Based on its market price of 28.00 GBP and our intrinsic valuation, Driver Group PLC (DRV.L) is undervalued by 167.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.97 - 120.09 | 75.01 | 167.9% |
| DCF (Growth 10y) | 72.78 - 150.11 | 95.91 | 242.5% |
| DCF (EBITDA 5y) | 42.45 - 58.38 | 51.82 | 85.1% |
| DCF (EBITDA 10y) | 56.25 - 76.44 | 67.32 | 140.4% |
| Fair Value | -3.18 - -3.18 | -3.18 | -111.35% |
| P/E | (5.27) - 23.31 | 7.40 | -73.6% |
| EV/EBITDA | 16.63 - 31.00 | 24.53 | -12.4% |
| EPV | 32.13 - 40.73 | 36.43 | 30.1% |
| DDM - Stable | (6.35) - (18.85) | (12.60) | -145.0% |
| DDM - Multi | 48.72 - 112.64 | 68.06 | 143.1% |
| Market Cap (mil) | 14.72 |
| Beta | 0.09 |
| Outstanding shares (mil) | 0.53 |
| Enterprise Value (mil) | 12.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.29% |
| WACC | 6.68% |