As of 2024-12-11, the Intrinsic Value of Grainger PLC (GRI.L) is
148.50 GBP. This GRI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 231.00 GBP, the upside of Grainger PLC is
-35.70%.
The range of the Intrinsic Value is 33.38 - 620.44 GBP
148.50 GBP
Intrinsic Value
GRI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.38 - 620.44 |
148.50 |
-35.7% |
| DCF (Growth 10y) |
(10.16) - 364.20 |
64.11 |
-72.2% |
| DCF (EBITDA 5y) |
423.45 - 595.46 |
512.73 |
122.0% |
| DCF (EBITDA 10y) |
286.45 - 469.20 |
375.95 |
62.8% |
| Fair Value |
-1.70 - -1.70 |
-1.70 |
-100.74% |
| P/E |
(1.53) - 47.40 |
15.29 |
-93.4% |
| EV/EBITDA |
180.60 - 946.37 |
567.44 |
145.6% |
| EPV |
(490.37) - (601.56) |
(545.97) |
-336.3% |
| DDM - Stable |
(1.34) - (3.74) |
(2.54) |
-101.1% |
| DDM - Multi |
25.94 - 56.56 |
35.60 |
-84.6% |
GRI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,686.87 |
| Beta |
1.01 |
| Outstanding shares (mil) |
7.30 |
| Enterprise Value (mil) |
3,192.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.25% |
| Cost of Debt |
5.57% |
| WACC |
7.03% |