As of 2024-12-14, the Intrinsic Value of Kingswood Holdings Ltd (KWG.L) is
17.84 GBP. This KWG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 11.00 GBP, the upside of Kingswood Holdings Ltd is
62.20%.
The range of the Intrinsic Value is 8.20 - 51.00 GBP
17.84 GBP
Intrinsic Value
KWG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(17.00) - (11.79) |
(12.96) |
-217.8% |
| DCF (Growth 10y) |
8.20 - 51.00 |
17.84 |
62.2% |
| DCF (EBITDA 5y) |
(8.51) - (7.62) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2.74) - 0.56 |
(1,234.50) |
-123450.0% |
| Fair Value |
-10.60 - -10.60 |
-10.60 |
-196.38% |
| P/E |
(28.37) - (23.54) |
(23.43) |
-313.0% |
| EV/EBITDA |
(16.87) - (18.38) |
(17.44) |
-258.5% |
| EPV |
69.82 - 82.09 |
75.95 |
590.5% |
| DDM - Stable |
(29.81) - (131.07) |
(80.44) |
-831.3% |
| DDM - Multi |
(22.45) - (75.96) |
(34.56) |
-414.2% |
KWG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
75.48 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
6.86 |
| Enterprise Value (mil) |
137.63 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.22% |
| Cost of Debt |
6.56% |
| WACC |
6.69% |