As of 2024-12-13, the Intrinsic Value of Kingfisher PLC (KGF.L) is
308.05 GBP. This KGF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 259.20 GBP, the upside of Kingfisher PLC is
18.80%.
The range of the Intrinsic Value is 219.71 - 470.34 GBP
308.05 GBP
Intrinsic Value
KGF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
219.71 - 470.34 |
308.05 |
18.8% |
| DCF (Growth 10y) |
233.31 - 452.22 |
311.10 |
20.0% |
| DCF (EBITDA 5y) |
157.43 - 216.08 |
181.04 |
-30.2% |
| DCF (EBITDA 10y) |
192.58 - 258.78 |
220.19 |
-15.0% |
| Fair Value |
476.83 - 476.83 |
476.83 |
83.96% |
| P/E |
205.23 - 247.59 |
221.53 |
-14.5% |
| EV/EBITDA |
208.60 - 283.37 |
243.55 |
-6.0% |
| EPV |
426.29 - 537.96 |
482.13 |
86.0% |
| DDM - Stable |
137.03 - 303.03 |
220.03 |
-15.1% |
| DDM - Multi |
190.91 - 305.40 |
233.17 |
-10.0% |
KGF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,688.41 |
| Beta |
1.30 |
| Outstanding shares (mil) |
18.09 |
| Enterprise Value (mil) |
7,094.41 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.70% |
| Cost of Debt |
5.39% |
| WACC |
7.75% |