As of 2024-12-15, the Intrinsic Value of Strix Group PLC (KETL.L) is
111.71 GBP. This KETL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.20 GBP, the upside of Strix Group PLC is
136.70%.
The range of the Intrinsic Value is 85.37 - 154.37 GBP
111.71 GBP
Intrinsic Value
KETL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
85.37 - 154.37 |
111.71 |
136.7% |
| DCF (Growth 10y) |
108.16 - 186.95 |
138.38 |
193.2% |
| DCF (EBITDA 5y) |
81.76 - 112.70 |
97.14 |
105.8% |
| DCF (EBITDA 10y) |
102.13 - 144.32 |
122.03 |
158.5% |
| Fair Value |
9.73 - 9.73 |
9.73 |
-79.38% |
| P/E |
19.04 - 113.38 |
46.72 |
-1.0% |
| EV/EBITDA |
56.38 - 87.48 |
73.66 |
56.1% |
| EPV |
64.51 - 102.30 |
83.41 |
76.7% |
| DDM - Stable |
9.84 - 19.23 |
14.53 |
-69.2% |
| DDM - Multi |
43.82 - 70.10 |
54.20 |
14.8% |
KETL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
110.33 |
| Beta |
0.68 |
| Outstanding shares (mil) |
2.34 |
| Enterprise Value (mil) |
185.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.98% |
| Cost of Debt |
5.24% |
| WACC |
8.46% |