As of 2025-10-13, the Intrinsic Value of Kingfisher PLC (KGF.L) is 177.15 GBP. This KGF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 296.30 GBP, the upside of Kingfisher PLC is -40.20%.
The range of the Intrinsic Value is 106.86 - 329.46 GBP
Based on its market price of 296.30 GBP and our intrinsic valuation, Kingfisher PLC (KGF.L) is overvalued by 40.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.86 - 329.46 | 177.15 | -40.2% |
| DCF (Growth 10y) | 147.53 - 388.95 | 224.30 | -24.3% |
| DCF (EBITDA 5y) | 132.65 - 163.86 | 145.58 | -50.9% |
| DCF (EBITDA 10y) | 157.94 - 209.74 | 180.53 | -39.1% |
| Fair Value | 266.93 - 266.93 | 266.93 | -9.91% |
| P/E | 177.08 - 269.61 | 227.69 | -23.2% |
| EV/EBITDA | 174.81 - 308.89 | 252.50 | -14.8% |
| EPV | 407.43 - 573.74 | 490.58 | 65.6% |
| DDM - Stable | 78.79 - 211.03 | 144.91 | -51.1% |
| DDM - Multi | 152.76 - 284.17 | 195.63 | -34.0% |
| Market Cap (mil) | 5,133.94 |
| Beta | 0.80 |
| Outstanding shares (mil) | 17.33 |
| Enterprise Value (mil) | 7,117.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.02% |
| Cost of Debt | 5.36% |
| WACC | 7.49% |