As of 2024-12-13, the Intrinsic Value of Keystone Law Group PLC (KEYS.L) is
442.15 GBP. This KEYS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 574.00 GBP, the upside of Keystone Law Group PLC is
-23.00%.
The range of the Intrinsic Value is 336.94 - 666.28 GBP
442.15 GBP
Intrinsic Value
KEYS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
336.94 - 666.28 |
442.15 |
-23.0% |
| DCF (Growth 10y) |
425.57 - 809.06 |
548.98 |
-4.4% |
| DCF (EBITDA 5y) |
259.60 - 332.77 |
313.07 |
-45.5% |
| DCF (EBITDA 10y) |
351.93 - 458.24 |
419.97 |
-26.8% |
| Fair Value |
406.64 - 406.64 |
406.64 |
-29.16% |
| P/E |
299.75 - 517.47 |
417.77 |
-27.2% |
| EV/EBITDA |
213.96 - 427.56 |
318.60 |
-44.5% |
| EPV |
316.43 - 408.26 |
362.35 |
-36.9% |
| DDM - Stable |
237.04 - 624.58 |
430.81 |
-24.9% |
| DDM - Multi |
420.76 - 775.51 |
537.53 |
-6.4% |
KEYS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
181.65 |
| Beta |
-0.56 |
| Outstanding shares (mil) |
0.32 |
| Enterprise Value (mil) |
175.70 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.46% |
| Cost of Debt |
18.73% |
| WACC |
7.56% |