KGF.L
Kingfisher PLC
Price:  
244.10 
GBP
Volume:  
3,366,738.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KGF.L Intrinsic Value

-21.20 %
Upside

What is the intrinsic value of KGF.L?

As of 2025-09-13, the Intrinsic Value of Kingfisher PLC (KGF.L) is 192.30 GBP. This KGF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 244.10 GBP, the upside of Kingfisher PLC is -21.20%.

The range of the Intrinsic Value is 117.30 - 356.86 GBP

Is KGF.L undervalued or overvalued?

Based on its market price of 244.10 GBP and our intrinsic valuation, Kingfisher PLC (KGF.L) is overvalued by 21.20%.

244.10 GBP
Stock Price
192.30 GBP
Intrinsic Value
Intrinsic Value Details

KGF.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 117.30 - 356.86 192.30 -21.2%
DCF (Growth 10y) 146.38 - 385.99 222.08 -9.0%
DCF (EBITDA 5y) 126.15 - 164.36 143.85 -41.1%
DCF (EBITDA 10y) 148.32 - 204.57 174.17 -28.6%
Fair Value 258.04 - 258.04 258.04 5.71%
P/E 141.73 - 250.11 198.16 -18.8%
EV/EBITDA 184.07 - 294.44 237.97 -2.5%
EPV 396.15 - 561.07 478.61 96.1%
DDM - Stable 73.96 - 199.83 136.90 -43.9%
DDM - Multi 150.09 - 276.38 191.13 -21.7%

KGF.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,375.16
Beta 0.72
Outstanding shares (mil) 17.92
Enterprise Value (mil) 6,359.16
Market risk premium 5.98%
Cost of Equity 9.21%
Cost of Debt 5.36%
WACC 7.44%