As of 2025-11-18, the Intrinsic Value of Keller Group PLC (KLR.L) is 2,198.57 GBP. This KLR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,526.00 GBP, the upside of Keller Group PLC is 44.10%.
The range of the Intrinsic Value is 1,855.87 - 2,693.17 GBP
Based on its market price of 1,526.00 GBP and our intrinsic valuation, Keller Group PLC (KLR.L) is undervalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,855.87 - 2,693.17 | 2,198.57 | 44.1% |
| DCF (Growth 10y) | 2,079.60 - 2,951.30 | 2,438.23 | 59.8% |
| DCF (EBITDA 5y) | 2,206.90 - 3,131.61 | 2,744.39 | 79.8% |
| DCF (EBITDA 10y) | 2,303.97 - 3,257.87 | 2,812.24 | 84.3% |
| Fair Value | 5,070.77 - 5,070.77 | 5,070.77 | 232.29% |
| P/E | 2,697.67 - 3,052.56 | 2,841.34 | 86.2% |
| EV/EBITDA | 2,144.06 - 4,077.00 | 3,243.12 | 112.5% |
| EPV | 10,660.70 - 13,708.04 | 12,184.36 | 698.5% |
| DDM - Stable | 1,047.72 - 1,961.56 | 1,504.64 | -1.4% |
| DDM - Multi | 1,306.92 - 1,927.24 | 1,558.98 | 2.2% |
| Market Cap (mil) | 1,047.27 |
| Beta | 1.10 |
| Outstanding shares (mil) | 0.69 |
| Enterprise Value (mil) | 1,200.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.93% |
| Cost of Debt | 4.86% |
| WACC | 9.96% |