As of 2024-12-13, the Intrinsic Value of Kainos Group PLC (KNOS.L) is
556.45 GBP. This KNOS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 839.00 GBP, the upside of Kainos Group PLC is
-33.70%.
The range of the Intrinsic Value is 472.15 - 698.72 GBP
556.45 GBP
Intrinsic Value
KNOS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
472.15 - 698.72 |
556.45 |
-33.7% |
| DCF (Growth 10y) |
607.07 - 898.02 |
716.26 |
-14.6% |
| DCF (EBITDA 5y) |
588.41 - 776.25 |
686.59 |
-18.2% |
| DCF (EBITDA 10y) |
682.92 - 921.01 |
800.24 |
-4.6% |
| Fair Value |
980.73 - 980.73 |
980.73 |
16.89% |
| P/E |
564.19 - 824.59 |
726.13 |
-13.5% |
| EV/EBITDA |
542.09 - 799.51 |
657.70 |
-21.6% |
| EPV |
509.86 - 615.42 |
562.64 |
-32.9% |
| DDM - Stable |
258.70 - 562.77 |
410.73 |
-51.0% |
| DDM - Multi |
448.51 - 718.83 |
549.30 |
-34.5% |
KNOS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,041.88 |
| Beta |
1.93 |
| Outstanding shares (mil) |
1.24 |
| Enterprise Value (mil) |
926.22 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.44% |
| Cost of Debt |
6.08% |
| WACC |
10.41% |