As of 2025-07-03, the Intrinsic Value of Keywords Studios PLC (KWS.L) is 2,010.84 GBP. This KWS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,446.00 GBP, the upside of Keywords Studios PLC is -17.80%.
The range of the Intrinsic Value is 1,472.72 - 3,133.56 GBP
Based on its market price of 2,446.00 GBP and our intrinsic valuation, Keywords Studios PLC (KWS.L) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,472.72 - 3,133.56 | 2,010.84 | -17.8% |
| DCF (Growth 10y) | 2,808.34 - 5,778.65 | 3,775.40 | 54.3% |
| DCF (EBITDA 5y) | 1,725.20 - 2,450.51 | 2,132.82 | -12.8% |
| DCF (EBITDA 10y) | 3,014.75 - 4,412.01 | 3,746.27 | 53.2% |
| Fair Value | -682.36 - -682.36 | -682.36 | -127.90% |
| P/E | (385.53) - 900.70 | 99.63 | -95.9% |
| EV/EBITDA | 844.59 - 1,323.93 | 1,021.68 | -58.2% |
| EPV | 561.19 - 760.64 | 660.91 | -73.0% |
| DDM - Stable | (234.14) - (617.71) | (425.92) | -117.4% |
| DDM - Multi | 1,356.61 - 2,800.77 | 1,830.03 | -25.2% |
| Market Cap (mil) | 1,969.63 |
| Beta | 0.35 |
| Outstanding shares (mil) | 0.81 |
| Enterprise Value (mil) | 2,098.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.20% |
| Cost of Debt | 8.06% |
| WACC | 8.89% |