As of 2024-12-15, the Intrinsic Value of London Finance & Investment Group PLC (LFI.L) is
195.41 GBP. This LFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.00 GBP, the upside of London Finance & Investment Group PLC is
220.30%.
The range of the Intrinsic Value is 168.93 - 236.10 GBP
195.41 GBP
Intrinsic Value
LFI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
168.93 - 236.10 |
195.41 |
220.3% |
| DCF (Growth 10y) |
196.05 - 273.47 |
226.69 |
271.6% |
| DCF (EBITDA 5y) |
125.78 - 201.17 |
161.90 |
165.4% |
| DCF (EBITDA 10y) |
158.26 - 240.11 |
196.06 |
221.4% |
| Fair Value |
339.18 - 339.18 |
339.18 |
456.04% |
| P/E |
82.74 - 190.76 |
107.69 |
76.5% |
| EV/EBITDA |
89.28 - 175.76 |
133.16 |
118.3% |
| EPV |
70.40 - 82.34 |
76.37 |
25.2% |
| DDM - Stable |
73.09 - 145.13 |
109.11 |
78.9% |
| DDM - Multi |
68.95 - 112.01 |
85.79 |
40.6% |
LFI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.04 |
| Beta |
-0.78 |
| Outstanding shares (mil) |
0.31 |
| Enterprise Value (mil) |
9.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.20% |
| Cost of Debt |
4.25% |
| WACC |
7.32% |