As of 2024-12-14, the Intrinsic Value of Devro PLC (DVO.L) is
244.64 GBP. This DVO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 329.00 GBP, the upside of Devro PLC is
-25.60%.
The range of the Intrinsic Value is 179.09 - 372.36 GBP
244.64 GBP
Intrinsic Value
DVO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
179.09 - 372.36 |
244.64 |
-25.6% |
| DCF (Growth 10y) |
192.65 - 366.04 |
252.02 |
-23.4% |
| DCF (EBITDA 5y) |
111.43 - 150.63 |
128.86 |
-60.8% |
| DCF (EBITDA 10y) |
143.04 - 188.76 |
163.39 |
-50.3% |
| Fair Value |
411.12 - 411.12 |
411.12 |
24.96% |
| P/E |
161.07 - 255.55 |
197.33 |
-40.0% |
| EV/EBITDA |
90.01 - 178.67 |
126.90 |
-61.4% |
| EPV |
207.18 - 277.34 |
242.26 |
-26.4% |
| DDM - Stable |
126.74 - 302.22 |
214.48 |
-34.8% |
| DDM - Multi |
154.29 - 271.07 |
195.30 |
-40.6% |
DVO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
562.18 |
| Beta |
1.06 |
| Outstanding shares (mil) |
1.71 |
| Enterprise Value (mil) |
658.48 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.99% |
| Cost of Debt |
4.35% |
| WACC |
8.02% |