As of 2025-06-21, the Intrinsic Value of Kainos Group PLC (KNOS.L) is 520.54 GBP. This KNOS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 745.50 GBP, the upside of Kainos Group PLC is -30.20%.
The range of the Intrinsic Value is 426.75 - 708.11 GBP
Based on its market price of 745.50 GBP and our intrinsic valuation, Kainos Group PLC (KNOS.L) is overvalued by 30.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 426.75 - 708.11 | 520.54 | -30.2% |
| DCF (Growth 10y) | 583.91 - 988.39 | 719.62 | -3.5% |
| DCF (EBITDA 5y) | 526.26 - 702.94 | 644.92 | -13.5% |
| DCF (EBITDA 10y) | 628.54 - 860.21 | 769.61 | 3.2% |
| Fair Value | 657.43 - 657.43 | 657.43 | -11.81% |
| P/E | 582.18 - 660.56 | 610.52 | -18.1% |
| EV/EBITDA | 518.80 - 684.11 | 624.55 | -16.2% |
| EPV | 843.04 - 1,031.59 | 937.32 | 25.7% |
| DDM - Stable | 258.98 - 665.05 | 462.02 | -38.0% |
| DDM - Multi | 505.61 - 921.84 | 645.09 | -13.5% |
| Market Cap (mil) | 887.50 |
| Beta | 1.95 |
| Outstanding shares (mil) | 1.19 |
| Enterprise Value (mil) | 764.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 7.02% |
| WACC | 9.03% |