As of 2025-06-30, the Intrinsic Value of Lenta Plc (LNTA.L) is 3.13 USD. This LNTA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.50 USD, the upside of Lenta Plc is 108.70%.
The range of the Intrinsic Value is 2.18 - 4.66 USD
Based on its market price of 1.50 USD and our intrinsic valuation, Lenta Plc (LNTA.L) is undervalued by 108.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.18 - 4.66 | 3.13 | 108.7% |
| DCF (Growth 10y) | 3.31 - 6.43 | 4.51 | 200.8% |
| DCF (EBITDA 5y) | 2.07 - 3.19 | 2.56 | 70.6% |
| DCF (EBITDA 10y) | 3.08 - 4.75 | 3.81 | 154.0% |
| Fair Value | 6.12 - 6.12 | 6.12 | 307.90% |
| P/E | 3.65 - 5.61 | 4.55 | 203.6% |
| EV/EBITDA | 1.61 - 3.90 | 2.73 | 82.0% |
| EPV | 3.96 - 6.35 | 5.15 | 243.5% |
| DDM - Stable | 1.09 - 2.50 | 1.80 | 19.8% |
| DDM - Multi | 1.30 - 2.61 | 1.77 | 17.7% |
| Market Cap (mil) | 974.36 |
| Beta | 1.04 |
| Outstanding shares (mil) | 649.57 |
| Enterprise Value (mil) | 2,447.43 |
| Market risk premium | 5.48% |
| Cost of Equity | 12.77% |
| Cost of Debt | 8.01% |
| WACC | 8.71% |