As of 2025-07-18, the Intrinsic Value of Epwin Group PLC (EPWN.L) is 167.80 GBP. This EPWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.50 GBP, the upside of Epwin Group PLC is 67.00%.
The range of the Intrinsic Value is 118.09 - 256.62 GBP
Based on its market price of 100.50 GBP and our intrinsic valuation, Epwin Group PLC (EPWN.L) is undervalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.09 - 256.62 | 167.80 | 67.0% |
| DCF (Growth 10y) | 139.86 - 287.60 | 193.12 | 92.2% |
| DCF (EBITDA 5y) | 93.57 - 153.41 | 122.28 | 21.7% |
| DCF (EBITDA 10y) | 121.87 - 197.80 | 156.75 | 56.0% |
| Fair Value | 295.05 - 295.05 | 295.05 | 193.58% |
| P/E | 121.76 - 189.30 | 154.85 | 54.1% |
| EV/EBITDA | 108.48 - 1,015.37 | 507.52 | 405.0% |
| EPV | 168.21 - 284.38 | 226.30 | 125.2% |
| DDM - Stable | 66.58 - 160.62 | 113.60 | 13.0% |
| DDM - Multi | 74.02 - 141.36 | 97.35 | -3.1% |
| Market Cap (mil) | 141.36 |
| Beta | 0.38 |
| Outstanding shares (mil) | 1.41 |
| Enterprise Value (mil) | 248.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.01% |
| Cost of Debt | 4.80% |
| WACC | 7.05% |