Is KWS.L undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of Keywords Studios PLC (KWS.L) is 2,316.36 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 -5.30%. This means that KWS.L is overvalued by 5.30%.

The range of the Intrinsic Value is 1,623.86 - 3,979.98 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,623.86 - 3,979.98	2,316.36	-5.3%
DCF (Growth 10y)	3,122.74 - 7,406.32	4,387.33	79.4%
DCF (EBITDA 5y)	1,734.79 - 2,708.37	2,179.35	-10.9%
DCF (EBITDA 10y)	3,121.64 - 4,969.14	3,940.02	61.1%
Fair Value	-671.80 - -671.80	-671.80	-127.47%
P/E	(390.00) - 1,223.24	245.31	-90.0%
EV/EBITDA	879.02 - 1,442.97	1,136.86	-53.5%
EPV	609.85 - 853.74	731.80	-70.1%
DDM - Stable	(255.40) - (776.45)	(515.92)	-121.1%
DDM - Multi	1,503.92 - 3,584.70	2,122.60	-13.2%