As of 2024-12-15, the Intrinsic Value of Kitwave Group PLC (KITW.L) is
292.70 GBP. This KITW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 317.00 GBP, the upside of Kitwave Group PLC is
-7.70%.
The range of the Intrinsic Value is 221.38 - 413.48 GBP
292.70 GBP
Intrinsic Value
KITW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
221.38 - 413.48 |
292.70 |
-7.7% |
| DCF (Growth 10y) |
315.60 - 538.97 |
399.19 |
25.9% |
| DCF (EBITDA 5y) |
305.18 - 331.32 |
317.97 |
0.3% |
| DCF (EBITDA 10y) |
371.60 - 430.31 |
399.84 |
26.1% |
| Fair Value |
548.62 - 548.62 |
548.62 |
73.07% |
| P/E |
316.00 - 317.54 |
316.77 |
-0.1% |
| EV/EBITDA |
314.93 - 316.32 |
315.63 |
-0.4% |
| EPV |
96.05 - 137.41 |
116.73 |
-63.2% |
| DDM - Stable |
149.20 - 308.95 |
229.08 |
-27.7% |
| DDM - Multi |
222.43 - 342.97 |
268.71 |
-15.2% |
KITW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
255.39 |
| Beta |
0.86 |
| Outstanding shares (mil) |
0.81 |
| Enterprise Value (mil) |
338.64 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.34% |
| Cost of Debt |
6.39% |
| WACC |
9.20% |