As of 2024-12-12, the Intrinsic Value of Kin and Carta PLC (KCT.L) is
85.62 GBP. This KCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 129.60 GBP, the upside of Kin and Carta PLC is
-33.90%.
The range of the Intrinsic Value is 33.33 - 375.76 GBP
85.62 GBP
Intrinsic Value
KCT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(52.76) - (40.98) |
(42.88) |
-133.1% |
| DCF (Growth 10y) |
33.33 - 375.76 |
85.62 |
-33.9% |
| DCF (EBITDA 5y) |
(33.44) - (32.16) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(9.65) - (1.18) |
(1,234.50) |
-123450.0% |
| Fair Value |
-52.73 - -52.73 |
-52.73 |
-140.69% |
| P/E |
(119.59) - (146.38) |
(141.06) |
-208.8% |
| EV/EBITDA |
37.23 - 116.83 |
66.13 |
-49.0% |
| EPV |
148.73 - 205.24 |
176.98 |
36.6% |
| DDM - Stable |
(143.74) - (746.37) |
(445.05) |
-443.4% |
| DDM - Multi |
(10.09) - (40.01) |
(16.01) |
-112.4% |
KCT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
230.60 |
| Beta |
-0.74 |
| Outstanding shares (mil) |
1.78 |
| Enterprise Value (mil) |
261.33 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.20% |
| Cost of Debt |
5.57% |
| WACC |
6.88% |