As of 2024-12-15, the Intrinsic Value of Kenmare Resources PLC (KMR.L) is 987.89 GBP. This KMR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 335.50 GBP, the upside of Kenmare Resources PLC is 194.50%.

The range of the Intrinsic Value is 828.12 - 1,247.72 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	828.12 - 1,247.72	987.89	194.5%
DCF (Growth 10y)	910.13 - 1,354.21	1,080.23	222.0%
DCF (EBITDA 5y)	636.29 - 888.15	778.00	131.9%
DCF (EBITDA 10y)	780.81 - 1,071.53	928.57	176.8%
Fair Value	1,897.81 - 1,897.81	1,897.81	465.67%
P/E	334.02 - 816.81	522.20	55.6%
EV/EBITDA	432.21 - 832.06	660.37	96.8%
EPV	1,130.74 - 1,587.18	1,358.96	305.1%
DDM - Stable	429.00 - 876.91	652.95	94.6%
DDM - Multi	602.87 - 941.66	733.67	118.7%