As of 2024-12-14, the Intrinsic Value of Greencore Group PLC (GNC.L) is
258.84 GBP. This GNC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 210.50 GBP, the upside of Greencore Group PLC is
23.00%.
The range of the Intrinsic Value is 157.41 - 584.30 GBP
258.84 GBP
Intrinsic Value
GNC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
157.41 - 584.30 |
258.84 |
23.0% |
| DCF (Growth 10y) |
192.40 - 644.43 |
300.59 |
42.8% |
| DCF (EBITDA 5y) |
98.80 - 158.78 |
134.98 |
-35.9% |
| DCF (EBITDA 10y) |
140.05 - 218.94 |
183.61 |
-12.8% |
| Fair Value |
295.18 - 295.18 |
295.18 |
40.23% |
| P/E |
109.45 - 186.79 |
145.60 |
-30.8% |
| EV/EBITDA |
109.56 - 214.02 |
162.38 |
-22.9% |
| EPV |
268.62 - 390.72 |
329.67 |
56.6% |
| DDM - Stable |
110.71 - 405.40 |
258.05 |
22.6% |
| DDM - Multi |
88.74 - 257.08 |
132.47 |
-37.1% |
GNC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
930.61 |
| Beta |
0.74 |
| Outstanding shares (mil) |
4.42 |
| Enterprise Value (mil) |
1,174.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.04% |
| Cost of Debt |
4.83% |
| WACC |
7.02% |