As of 2025-05-18, the Intrinsic Value of Duke Royalty Ltd (DUKE.L) is 37.97 GBP. This DUKE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.50 GBP, the upside of Duke Royalty Ltd is 33.20%.
The range of the Intrinsic Value is 25.55 - 62.83 GBP
Based on its market price of 28.50 GBP and our intrinsic valuation, Duke Royalty Ltd (DUKE.L) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.55 - 62.83 | 37.97 | 33.2% |
| DCF (Growth 10y) | 28.36 - 62.74 | 39.96 | 40.2% |
| DCF (EBITDA 5y) | 19.38 - 48.26 | 31.33 | 9.9% |
| DCF (EBITDA 10y) | 24.17 - 51.38 | 35.12 | 23.2% |
| Fair Value | 10.45 - 10.45 | 10.45 | -63.35% |
| P/E | 18.09 - 52.23 | 33.53 | 17.7% |
| EV/EBITDA | 2.66 - 28.58 | 18.96 | -33.5% |
| EPV | 18.51 - 31.59 | 25.05 | -12.1% |
| DDM - Stable | 11.04 - 28.44 | 19.74 | -30.7% |
| DDM - Multi | 28.04 - 50.76 | 35.66 | 25.1% |
| Market Cap (mil) | 138.99 |
| Beta | 0.55 |
| Outstanding shares (mil) | 4.88 |
| Enterprise Value (mil) | 217.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.93% |
| Cost of Debt | 5.00% |
| WACC | 9.50% |