As of 2026-04-04, the Intrinsic Value of Dewhurst PLC (DWHT.L) is 1,454.51 GBP. This DWHT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 850.00 GBP, the upside of Dewhurst PLC is 71.10%.
The range of the Intrinsic Value is 1,233.55 - 1,812.87 GBP
Based on its market price of 850.00 GBP and our intrinsic valuation, Dewhurst PLC (DWHT.L) is undervalued by 71.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,233.55 - 1,812.87 | 1,454.51 | 71.1% |
| DCF (Growth 10y) | 1,345.70 - 1,962.11 | 1,582.13 | 86.1% |
| DCF (EBITDA 5y) | 1,811.69 - 2,520.30 | 2,100.95 | 147.2% |
| DCF (EBITDA 10y) | 1,714.34 - 2,486.38 | 2,027.13 | 138.5% |
| Fair Value | 628.58 - 628.58 | 628.58 | -26.05% |
| P/E | 1,453.26 - 2,529.38 | 1,786.00 | 110.1% |
| EV/EBITDA | 2,190.24 - 2,890.71 | 2,374.53 | 179.4% |
| EPV | 2,202.83 - 3,058.63 | 2,630.73 | 209.5% |
| DDM - Stable | 696.12 - 1,451.82 | 1,073.97 | 26.3% |
| DDM - Multi | 891.69 - 1,475.56 | 1,113.72 | 31.0% |
| Market Cap (mil) | 37.01 |
| Beta | 0.27 |
| Outstanding shares (mil) | 0.04 |
| Enterprise Value (mil) | 27.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.72% |
| Cost of Debt | 4.29% |
| WACC | 10.25% |