What is the intrinsic value of KBT.L?
As of 2026-04-03, the Intrinsic Value of K3 Business Technology Group PLC (KBT.L) is
4.59 GBP. This KBT.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 45.00 GBP, the upside of K3 Business Technology Group PLC is
-89.80%.
Is KBT.L undervalued or overvalued?
Based on its market price of 45.00 GBP and our intrinsic valuation, K3 Business Technology Group PLC (KBT.L) is overvalued by 89.80%.
KBT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(87.97) - (26.71) |
(40.82) |
-190.7% |
| DCF (Growth 10y) |
(14.45) - (37.81) |
(19.93) |
-144.3% |
| DCF (EBITDA 5y) |
(2.82) - (1.99) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.40) - (0.63) |
(1,234.50) |
-123450.0% |
| Fair Value |
4.59 - 4.59 |
4.59 |
-89.80% |
| P/E |
16.35 - 32.48 |
22.90 |
-49.1% |
| EV/EBITDA |
15.06 - 36.04 |
22.54 |
-49.9% |
| EPV |
102.66 - 129.51 |
116.08 |
158.0% |
| DDM - Stable |
10.75 - 44.88 |
27.81 |
-38.2% |
| DDM - Multi |
(21.02) - (68.12) |
(32.12) |
-171.4% |
KBT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32.00 |
| Beta |
0.70 |
| Outstanding shares (mil) |
0.71 |
| Enterprise Value (mil) |
29.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.44% |
| Cost of Debt |
12.42% |
| WACC |
7.52% |