As of 2024-12-14, the Intrinsic Value of K3 Business Technology Group PLC (KBT.L) is
36.98 GBP. This KBT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 86.50 GBP, the upside of K3 Business Technology Group PLC is
-57.20%.
The range of the Intrinsic Value is 25.06 - 75.88 GBP
36.98 GBP
Intrinsic Value
KBT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.06 - 75.88 |
36.98 |
-57.2% |
| DCF (Growth 10y) |
59.03 - 181.51 |
87.88 |
1.6% |
| DCF (EBITDA 5y) |
34.04 - 55.07 |
46.99 |
-45.7% |
| DCF (EBITDA 10y) |
47.04 - 74.85 |
63.01 |
-27.2% |
| Fair Value |
-27.28 - -27.28 |
-27.28 |
-131.54% |
| P/E |
(90.79) - (100.06) |
(93.84) |
-208.5% |
| EV/EBITDA |
30.79 - 83.06 |
57.73 |
-33.3% |
| EPV |
117.32 - 149.10 |
133.21 |
54.0% |
| DDM - Stable |
(69.72) - (277.62) |
(173.67) |
-300.8% |
| DDM - Multi |
28.43 - 87.75 |
42.92 |
-50.4% |
KBT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
38.65 |
| Beta |
0.56 |
| Outstanding shares (mil) |
0.45 |
| Enterprise Value (mil) |
37.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.62% |
| Cost of Debt |
9.55% |
| WACC |
7.63% |