As of 2025-05-07, the Intrinsic Value of Keystone Law Group PLC (KEYS.L) is 415.06 GBP. This KEYS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 532.00 GBP, the upside of Keystone Law Group PLC is -22.00%.
The range of the Intrinsic Value is 322.24 - 601.63 GBP
Based on its market price of 532.00 GBP and our intrinsic valuation, Keystone Law Group PLC (KEYS.L) is overvalued by 22.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 322.24 - 601.63 | 415.06 | -22.0% |
| DCF (Growth 10y) | 406.16 - 728.89 | 514.18 | -3.3% |
| DCF (EBITDA 5y) | 246.78 - 312.98 | 277.59 | -47.8% |
| DCF (EBITDA 10y) | 335.04 - 429.93 | 378.36 | -28.9% |
| Fair Value | 400.41 - 400.41 | 400.41 | -24.73% |
| P/E | 401.02 - 582.96 | 464.80 | -12.6% |
| EV/EBITDA | 202.19 - 422.89 | 305.22 | -42.6% |
| EPV | 303.87 - 383.76 | 343.82 | -35.4% |
| DDM - Stable | 226.87 - 562.35 | 394.61 | -25.8% |
| DDM - Multi | 403.34 - 700.64 | 505.26 | -5.0% |
| Market Cap (mil) | 170.98 |
| Beta | 0.22 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 165.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.73% |
| Cost of Debt | 18.73% |
| WACC | 7.83% |