As of 2024-12-15, the Intrinsic Value of Kooth PLC (KOO.L) is
131.43 GBP. This KOO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 168.00 GBP, the upside of Kooth PLC is
-21.80%.
The range of the Intrinsic Value is 57.23 - 209.72 GBP
131.43 GBP
Intrinsic Value
KOO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,762.53) - (355.54) |
(587.00) |
-449.4% |
| DCF (Growth 10y) |
(617.95) - (3,029.73) |
(1,016.59) |
-705.1% |
| DCF (EBITDA 5y) |
57.23 - 209.72 |
131.43 |
-21.8% |
| DCF (EBITDA 10y) |
63.40 - 450.27 |
239.40 |
42.5% |
| Fair Value |
-2.32 - -2.32 |
-2.32 |
-101.38% |
| P/E |
(5.54) - (9.22) |
(6.98) |
-104.2% |
| EV/EBITDA |
51.64 - 91.89 |
68.37 |
-59.3% |
| EPV |
18.06 - 12.32 |
15.19 |
-91.0% |
| DDM - Stable |
(5.28) - (34.56) |
(19.92) |
-111.9% |
| DDM - Multi |
(34.37) - (179.85) |
(58.24) |
-134.7% |
KOO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61.09 |
| Beta |
0.54 |
| Outstanding shares (mil) |
0.36 |
| Enterprise Value (mil) |
50.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.68% |
| Cost of Debt |
5.00% |
| WACC |
7.68% |