As of 2025-06-12, the Intrinsic Value of Kenmare Resources PLC (KMR.L) is 689.19 GBP. This KMR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 391.00 GBP, the upside of Kenmare Resources PLC is 76.30%.
The range of the Intrinsic Value is 558.66 - 901.42 GBP
Based on its market price of 391.00 GBP and our intrinsic valuation, Kenmare Resources PLC (KMR.L) is undervalued by 76.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 558.66 - 901.42 | 689.19 | 76.3% |
| DCF (Growth 10y) | 640.99 - 1,016.74 | 784.85 | 100.7% |
| DCF (EBITDA 5y) | 627.63 - 922.26 | 773.83 | 97.9% |
| DCF (EBITDA 10y) | 668.82 - 990.43 | 819.18 | 109.5% |
| Fair Value | 1,420.12 - 1,420.12 | 1,420.12 | 263.20% |
| P/E | 510.11 - 726.56 | 701.10 | 79.3% |
| EV/EBITDA | 458.03 - 991.26 | 774.84 | 98.2% |
| EPV | 823.94 - 1,168.16 | 996.05 | 154.7% |
| DDM - Stable | 356.76 - 734.65 | 545.70 | 39.6% |
| DDM - Multi | 580.63 - 903.30 | 704.81 | 80.3% |
| Market Cap (mil) | 330.22 |
| Beta | 0.35 |
| Outstanding shares (mil) | 0.84 |
| Enterprise Value (mil) | 346.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.55% |
| Cost of Debt | 5.94% |
| WACC | 8.90% |