As of 2025-08-27, the Intrinsic Value of Kier Group PLC (KIE.L) is 268.70 GBP. This KIE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.20 GBP, the upside of Kier Group PLC is 37.70%.
The range of the Intrinsic Value is 208.61 - 374.28 GBP
Based on its market price of 195.20 GBP and our intrinsic valuation, Kier Group PLC (KIE.L) is undervalued by 37.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 208.61 - 374.28 | 268.70 | 37.7% |
| DCF (Growth 10y) | 227.51 - 395.41 | 288.75 | 47.9% |
| DCF (EBITDA 5y) | 129.50 - 159.79 | 140.51 | -28.0% |
| DCF (EBITDA 10y) | 171.83 - 220.39 | 191.58 | -1.9% |
| Fair Value | 245.41 - 245.41 | 245.41 | 25.72% |
| P/E | 113.40 - 150.43 | 128.37 | -34.2% |
| EV/EBITDA | 175.16 - 237.95 | 203.21 | 4.1% |
| EPV | 350.33 - 530.28 | 440.30 | 125.6% |
| DDM - Stable | 38.83 - 87.25 | 63.04 | -67.7% |
| DDM - Multi | 63.28 - 110.52 | 80.40 | -58.8% |
| Market Cap (mil) | 865.00 |
| Beta | 1.35 |
| Outstanding shares (mil) | 4.43 |
| Enterprise Value (mil) | 969.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.41% |
| Cost of Debt | 5.46% |
| WACC | 7.88% |