As of 2024-12-12, the Intrinsic Value of Edge Performance VCT PLC (EDGH.L) is
894.57 GBP. This EDGH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.50 GBP, the upside of Edge Performance VCT PLC is
1,866.10%.
The range of the Intrinsic Value is 744.99 - 1,130.19 GBP
894.57 GBP
Intrinsic Value
EDGH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
744.99 - 1,130.19 |
894.57 |
1866.1% |
| DCF (Growth 10y) |
811.31 - 1,195.59 |
961.24 |
2012.6% |
| DCF (EBITDA 5y) |
286.15 - 480.22 |
311.33 |
584.2% |
| DCF (EBITDA 10y) |
450.55 - 642.42 |
484.21 |
964.2% |
| Fair Value |
-84.18 - -84.18 |
-84.18 |
-285.00% |
| P/E |
(100.34) - 455.08 |
130.58 |
187.0% |
| EV/EBITDA |
(13.89) - 305.30 |
47.06 |
3.4% |
| EPV |
102.64 - 129.76 |
116.20 |
155.4% |
| DDM - Stable |
(110.69) - (241.62) |
(176.15) |
-487.1% |
| DDM - Multi |
360.14 - 641.64 |
464.10 |
920.0% |
EDGH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.25 |
| Beta |
0.46 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
6.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.96% |
| Cost of Debt |
5.00% |
| WACC |
6.50% |