As of 2024-12-14, the Intrinsic Value of Epwin Group PLC (EPWN.L) is 127.07 GBP. This EPWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.00 GBP, the upside of Epwin Group PLC is 25.80%.

The range of the Intrinsic Value is 91.18 - 185.05 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	91.18 - 185.05	127.07	25.8%
DCF (Growth 10y)	101.27 - 191.31	135.84	34.5%
DCF (EBITDA 5y)	58.59 - 86.45	71.82	-28.9%
DCF (EBITDA 10y)	75.70 - 108.34	90.96	-9.9%
Fair Value	162.96 - 162.96	162.96	61.35%
P/E	77.31 - 103.75	89.94	-11.0%
EV/EBITDA	52.10 - 159.26	108.14	7.1%
EPV	194.50 - 267.04	230.77	128.5%
DDM - Stable	52.63 - 105.04	78.83	-21.9%
DDM - Multi	67.29 - 100.86	80.46	-20.3%