As of 2024-12-14, the Intrinsic Value of Keller Group PLC (KLR.L) is 1,946.48 GBP. This KLR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,522.00 GBP, the upside of Keller Group PLC is 27.90%.

The range of the Intrinsic Value is 1,374.89 - 3,227.77 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,374.89 - 3,227.77	1,946.48	27.9%
DCF (Growth 10y)	1,564.31 - 3,400.02	2,135.98	40.3%
DCF (EBITDA 5y)	1,438.97 - 2,314.95	1,811.86	19.0%
DCF (EBITDA 10y)	1,627.13 - 2,614.43	2,040.16	34.0%
Fair Value	4,357.73 - 4,357.73	4,357.73	186.32%
P/E	1,700.45 - 2,698.29	2,123.94	39.5%
EV/EBITDA	1,898.38 - 3,017.66	2,388.64	56.9%
EPV	10,272.52 - 14,251.09	12,261.81	705.6%
DDM - Stable	1,205.20 - 3,211.79	2,208.50	45.1%
DDM - Multi	1,087.39 - 2,227.12	1,458.52	-4.2%