As of 2024-12-12, the Intrinsic Value of DWF Group PLC (DWF.L) is
109.84 GBP. This DWF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.60 GBP, the upside of DWF Group PLC is
10.30%.
The range of the Intrinsic Value is 64.00 - 224.29 GBP
109.84 GBP
Intrinsic Value
DWF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.00 - 224.29 |
109.84 |
10.3% |
| DCF (Growth 10y) |
120.96 - 344.87 |
185.38 |
86.1% |
| DCF (EBITDA 5y) |
77.92 - 95.97 |
88.42 |
-11.2% |
| DCF (EBITDA 10y) |
128.24 - 165.06 |
147.71 |
48.3% |
| Fair Value |
19.96 - 19.96 |
19.96 |
-79.96% |
| P/E |
62.51 - 98.66 |
83.54 |
-16.1% |
| EV/EBITDA |
86.94 - 96.80 |
94.46 |
-5.2% |
| EPV |
183.82 - 261.55 |
222.69 |
123.6% |
| DDM - Stable |
34.10 - 97.51 |
65.80 |
-33.9% |
| DDM - Multi |
126.73 - 256.20 |
167.10 |
67.8% |
DWF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
310.57 |
| Beta |
0.40 |
| Outstanding shares (mil) |
3.12 |
| Enterprise Value (mil) |
484.33 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.91% |
| WACC |
6.42% |