As of 2024-12-14, the Intrinsic Value of EKF Diagnostics Holdings PLC (EKF.L) is
21.37 GBP. This EKF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.00 GBP, the upside of EKF Diagnostics Holdings PLC is
-14.50%.
The range of the Intrinsic Value is 15.02 - 42.41 GBP
21.37 GBP
Intrinsic Value
EKF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.02 - 42.41 |
21.37 |
-14.5% |
| DCF (Growth 10y) |
16.03 - 42.05 |
22.10 |
-11.6% |
| DCF (EBITDA 5y) |
17.35 - 24.40 |
20.81 |
-16.8% |
| DCF (EBITDA 10y) |
18.83 - 26.87 |
22.66 |
-9.4% |
| Fair Value |
26.53 - 26.53 |
26.53 |
6.13% |
| P/E |
11.92 - 27.34 |
18.59 |
-25.6% |
| EV/EBITDA |
21.50 - 33.21 |
26.57 |
6.3% |
| EPV |
42.14 - 52.10 |
47.12 |
88.5% |
| DDM - Stable |
14.44 - 59.07 |
36.75 |
47.0% |
| DDM - Multi |
14.15 - 41.01 |
20.58 |
-17.7% |
EKF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
112.50 |
| Beta |
0.82 |
| Outstanding shares (mil) |
4.50 |
| Enterprise Value (mil) |
103.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.88% |
| Cost of Debt |
4.29% |
| WACC |
6.75% |