EPWN.L
Epwin Group PLC
Price:  
104.50 
GBP
Volume:  
83,277.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPWN.L Intrinsic Value

63.80 %
Upside

What is the intrinsic value of EPWN.L?

As of 2025-07-06, the Intrinsic Value of Epwin Group PLC (EPWN.L) is 171.16 GBP. This EPWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.50 GBP, the upside of Epwin Group PLC is 63.80%.

The range of the Intrinsic Value is 120.57 - 261.34 GBP

Is EPWN.L undervalued or overvalued?

Based on its market price of 104.50 GBP and our intrinsic valuation, Epwin Group PLC (EPWN.L) is undervalued by 63.80%.

104.50 GBP
Stock Price
171.16 GBP
Intrinsic Value
Intrinsic Value Details

EPWN.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.57 - 261.34 171.16 63.8%
DCF (Growth 10y) 142.81 - 292.90 197.00 88.5%
DCF (EBITDA 5y) 93.80 - 147.75 116.89 11.9%
DCF (EBITDA 10y) 123.07 - 193.86 153.28 46.7%
Fair Value 302.15 - 302.15 302.15 189.14%
P/E 125.38 - 188.30 159.40 52.5%
EV/EBITDA 115.41 - 976.88 492.47 371.3%
EPV 171.79 - 289.91 230.85 120.9%
DDM - Stable 68.03 - 163.58 115.81 10.8%
DDM - Multi 75.62 - 143.91 99.33 -5.0%

EPWN.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 143.53
Beta 0.36
Outstanding shares (mil) 1.37
Enterprise Value (mil) 250.63
Market risk premium 5.98%
Cost of Equity 10.04%
Cost of Debt 4.80%
WACC 7.07%