As of 2024-12-15, the Intrinsic Value of Kings Arms Yard VCT PLC (KAY.L) is
19.11 GBP. This KAY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.00 GBP, the upside of Kings Arms Yard VCT PLC is
0.60%.
The range of the Intrinsic Value is 15.88 - 25.95 GBP
19.11 GBP
Intrinsic Value
KAY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.88 - 25.95 |
19.11 |
0.6% |
| DCF (Growth 10y) |
21.40 - 36.19 |
26.16 |
37.7% |
| DCF (EBITDA 5y) |
12.66 - 14.90 |
13.86 |
-27.1% |
| DCF (EBITDA 10y) |
17.17 - 20.89 |
19.07 |
0.3% |
| Fair Value |
37.66 - 37.66 |
37.66 |
98.18% |
| P/E |
3.38 - 17.17 |
8.14 |
-57.2% |
| EV/EBITDA |
10.54 - 19.92 |
15.41 |
-18.9% |
| EPV |
15.65 - 18.06 |
16.86 |
-11.3% |
| DDM - Stable |
10.12 - 25.64 |
17.88 |
-5.9% |
| DDM - Multi |
5.02 - 10.10 |
6.73 |
-64.6% |
KAY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107.64 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
5.67 |
| Enterprise Value (mil) |
72.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.85% |
| Cost of Debt |
5.00% |
| WACC |
6.95% |