Is EPWN.L undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Epwin Group PLC (EPWN.L) is 121.46 GBP. This EPWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.50 GBP, the upside of Epwin Group PLC is 34.20%. This means that EPWN.L is undervalued by 34.20%.
The range of the Intrinsic Value is 89.62 - 169.99 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.62 - 169.99 | 121.46 | 34.2% |
| DCF (Growth 10y) | 102.70 - 180.81 | 133.78 | 47.8% |
| DCF (EBITDA 5y) | 57.34 - 101.43 | 75.80 | -16.2% |
| DCF (EBITDA 10y) | 77.18 - 123.02 | 96.51 | 6.6% |
| Fair Value | 170.60 - 170.60 | 170.60 | 88.51% |
| P/E | 90.03 - 107.43 | 94.85 | 4.8% |
| EV/EBITDA | 56.95 - 187.70 | 111.70 | 23.4% |
| EPV | 210.87 - 282.63 | 246.75 | 172.7% |
| DDM - Stable | 51.00 - 96.15 | 73.58 | -18.7% |
| DDM - Multi | 66.33 - 94.03 | 77.57 | -14.3% |
| Market Cap (mil) | 120.82 |
| Beta | 0.41 |
| Outstanding shares (mil) | 1.34 |
| Enterprise Value (mil) | 227.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.46% |
| WACC | 6.14% |