As of 2024-12-15, the Intrinsic Value of DSW Capital PLC (DSW.L) is
7.06 GBP. This DSW.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 65.00 GBP, the upside of DSW Capital PLC is
-89.14%.
DSW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(581.49) - (68.59) |
(123.97) |
-290.7% |
| DCF (Growth 10y) |
(98.03) - (767.39) |
(170.46) |
-362.2% |
| DCF (EBITDA 5y) |
(52.94) - (55.31) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(77.10) - (83.50) |
(1,234.50) |
-123450.0% |
| Fair Value |
7.06 - 7.06 |
7.06 |
-89.14% |
| P/E |
64.99 - 65.03 |
65.01 |
0.0% |
| EV/EBITDA |
65.01 - 65.01 |
65.01 |
0.0% |
| EPV |
14.53 - 16.08 |
15.31 |
-76.5% |
| DDM - Stable |
6.70 - 72.79 |
39.75 |
-38.9% |
| DDM - Multi |
52.89 - 280.45 |
77.15 |
18.7% |
DSW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17.34 |
| Beta |
-0.64 |
| Outstanding shares (mil) |
0.27 |
| Enterprise Value (mil) |
15.08 |
| Market risk premium |
5.98% |
| Cost of Equity |
3.84% |
| Cost of Debt |
5.00% |
| WACC |
3.83% |