As of 2025-05-20, the Intrinsic Value of K3 Capital Group PLC (K3C.L) is 239.58 GBP. This K3C.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 349.00 GBP, the upside of K3 Capital Group PLC is -31.40%.
The range of the Intrinsic Value is 173.92 - 418.21 GBP
Based on its market price of 349.00 GBP and our intrinsic valuation, K3 Capital Group PLC (K3C.L) is overvalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 173.92 - 418.21 | 239.58 | -31.4% |
| DCF (Growth 10y) | 248.55 - 620.14 | 349.08 | 0.0% |
| DCF (EBITDA 5y) | 220.35 - 383.12 | 290.74 | -16.7% |
| DCF (EBITDA 10y) | 276.12 - 514.93 | 373.51 | 7.0% |
| Fair Value | 324.31 - 324.31 | 324.31 | -7.08% |
| P/E | 175.31 - 283.83 | 235.91 | -32.4% |
| EV/EBITDA | 201.37 - 333.94 | 256.42 | -26.5% |
| EPV | 126.23 - 189.30 | 157.76 | -54.8% |
| DDM - Stable | 86.61 - 301.78 | 194.20 | -44.4% |
| DDM - Multi | 172.90 - 442.87 | 245.99 | -29.5% |
| Market Cap (mil) | 256.53 |
| Beta | 1.85 |
| Outstanding shares (mil) | 0.74 |
| Enterprise Value (mil) | 248.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.68% |
| Cost of Debt | 4.58% |
| WACC | 10.52% |