As of 2024-12-12, the Intrinsic Value of Lokn Store Group PLC (LOK.L) is
233.43 GBP. This LOK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,105.00 GBP, the upside of Lokn Store Group PLC is
-78.90%.
The range of the Intrinsic Value is 86.11 - 1,241.34 GBP
233.43 GBP
Intrinsic Value
LOK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.11 - 1,241.34 |
233.43 |
-78.9% |
| DCF (Growth 10y) |
250.44 - 2,244.41 |
505.46 |
-54.3% |
| DCF (EBITDA 5y) |
1,060.50 - 1,538.06 |
1,306.55 |
18.2% |
| DCF (EBITDA 10y) |
1,258.33 - 1,933.97 |
1,593.43 |
44.2% |
| Fair Value |
302.24 - 302.24 |
302.24 |
-72.65% |
| P/E |
147.01 - 191.02 |
170.02 |
-84.6% |
| EV/EBITDA |
492.93 - 1,267.78 |
852.90 |
-22.8% |
| EPV |
(199.76) - (218.55) |
(209.15) |
-118.9% |
| DDM - Stable |
186.00 - 969.19 |
577.60 |
-47.7% |
| DDM - Multi |
377.45 - 1,334.47 |
567.35 |
-48.7% |
LOK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
363.59 |
| Beta |
1.36 |
| Outstanding shares (mil) |
0.33 |
| Enterprise Value (mil) |
406.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.84% |
| Cost of Debt |
5.57% |
| WACC |
6.36% |