As of 2025-07-19, the Intrinsic Value of Kings Arms Yard VCT PLC (KAY.L) is 17.71 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 -6.80%.
The range of the Intrinsic Value is 14.93 - 23.46 GBP
Based on its market price of 19.00 GBP and our intrinsic valuation, Kings Arms Yard VCT PLC (KAY.L) is overvalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.93 - 23.46 | 17.71 | -6.8% |
| DCF (Growth 10y) | 19.72 - 32.21 | 23.82 | 25.4% |
| DCF (EBITDA 5y) | 14.63 - 17.61 | 15.54 | -18.2% |
| DCF (EBITDA 10y) | 19.14 - 24.09 | 20.80 | 9.5% |
| Fair Value | 38.03 - 38.03 | 38.03 | 100.17% |
| P/E | 4.21 - 25.77 | 13.91 | -26.8% |
| EV/EBITDA | 11.24 - 25.99 | 17.53 | -7.7% |
| EPV | 14.88 - 17.34 | 16.11 | -15.2% |
| DDM - Stable | 8.82 - 21.80 | 15.31 | -19.4% |
| DDM - Multi | 4.24 - 8.42 | 5.67 | -70.2% |
| Market Cap (mil) | 106.57 |
| Beta | -0.05 |
| Outstanding shares (mil) | 5.61 |
| Enterprise Value (mil) | 71.70 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.18% |
| Cost of Debt | 5.00% |
| WACC | 7.61% |