As of 2026-09-13, the Intrinsic Value of KRM22 PLC (KRM.L) is 25.06 GBP. This KRM.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32.50 GBP, the upside of KRM22 PLC is -22.90%.
The range of the Intrinsic Value is 21.52 - 29.24 GBP
Based on its market price of 32.50 GBP and our intrinsic valuation, KRM22 PLC (KRM.L) is overvalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (397.98) - (65.05) | (114.02) | -450.8% |
| DCF (Growth 10y) | (60.29) - (330.18) | (100.28) | -408.6% |
| DCF (EBITDA 5y) | 21.52 - 29.24 | 25.06 | -22.9% |
| DCF (EBITDA 10y) | 30.57 - 48.94 | 38.79 | 19.4% |
| Fair Value | -21.19 - -21.19 | -21.19 | -165.20% |
| P/E | (43.40) - (68.99) | (58.16) | -279.0% |
| EV/EBITDA | 13.77 - 26.34 | 17.63 | -45.8% |
| EPV | 21.15 - 24.48 | 22.82 | -29.8% |
| DDM - Stable | (64.17) - (466.90) | (265.53) | -917.0% |
| DDM - Multi | (125.20) - (711.73) | (213.31) | -756.3% |
| Market Cap (mil) | 15.54 |
| Beta | 0.18 |
| Outstanding shares (mil) | 0.48 |
| Enterprise Value (mil) | 10.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.25% |
| WACC | 6.68% |