As of 2024-12-12, the Intrinsic Value of Dowlais Group Plc (DWL.L) is
74.05 GBP. This DWL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.40 GBP, the upside of Dowlais Group Plc is
11.50%.
The range of the Intrinsic Value is (4.25) - 667.17 GBP
74.05 GBP
Intrinsic Value
DWL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.25) - 667.17 |
74.05 |
11.5% |
| DCF (Growth 10y) |
79.18 - 1,465.32 |
240.09 |
261.6% |
| DCF (EBITDA 5y) |
7.51 - 76.41 |
37.11 |
-44.1% |
| DCF (EBITDA 10y) |
66.53 - 253.26 |
138.52 |
108.6% |
| Fair Value |
-195.22 - -195.22 |
-195.22 |
-394.00% |
| P/E |
(449.00) - (495.85) |
(477.31) |
-818.8% |
| EV/EBITDA |
65.35 - 182.30 |
129.88 |
95.6% |
| EPV |
239.74 - 784.64 |
512.19 |
671.4% |
| DDM - Stable |
(248.95) - (634.71) |
(441.83) |
-765.4% |
| DDM - Multi |
98.44 - 202.24 |
133.25 |
100.7% |
DWL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
879.24 |
| Beta |
1.11 |
| Outstanding shares (mil) |
13.24 |
| Enterprise Value (mil) |
1,936.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.26% |
| Cost of Debt |
12.50% |
| WACC |
10.80% |