As of 2024-12-12, the Intrinsic Value of K3 Capital Group PLC (K3C.L) is 337.31 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 -3.30%.

The range of the Intrinsic Value is 242.07 - 600.38 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	242.07 - 600.38	337.31	-3.3%
DCF (Growth 10y)	364.13 - 908.84	509.81	46.1%
DCF (EBITDA 5y)	312.55 - 416.53	394.12	12.9%
DCF (EBITDA 10y)	409.92 - 581.76	524.92	50.4%
Fair Value	324.31 - 324.31	324.31	-7.08%
P/E	207.52 - 322.49	272.80	-21.8%
EV/EBITDA	255.97 - 348.82	321.38	-7.9%
EPV	163.36 - 218.93	191.14	-45.2%
DDM - Stable	124.27 - 437.91	281.09	-19.5%
DDM - Multi	251.32 - 645.36	357.01	2.3%