As of 2026-04-03, the Intrinsic Value of Lookers PLC (LOOK.L) is 222.19 GBP. This LOOK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.80 GBP, the upside of Lookers PLC is 71.20%.
The range of the Intrinsic Value is 184.51 - 280.15 GBP
Based on its market price of 129.80 GBP and our intrinsic valuation, Lookers PLC (LOOK.L) is undervalued by 71.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.51 - 280.15 | 222.19 | 71.2% |
| DCF (Growth 10y) | 235.90 - 355.85 | 283.30 | 118.3% |
| DCF (EBITDA 5y) | 145.45 - 193.21 | 169.59 | 30.7% |
| DCF (EBITDA 10y) | 189.60 - 250.00 | 218.63 | 68.4% |
| Fair Value | 412.05 - 412.05 | 412.05 | 217.45% |
| P/E | 128.89 - 221.07 | 168.15 | 29.5% |
| EV/EBITDA | 122.81 - 245.53 | 188.47 | 45.2% |
| EPV | 1,051.31 - 1,397.49 | 1,224.40 | 843.3% |
| DDM - Stable | 76.02 - 143.09 | 109.56 | -15.6% |
| DDM - Multi | 97.11 - 146.03 | 116.89 | -9.9% |
| Market Cap (mil) | 503.23 |
| Beta | -0.08 |
| Outstanding shares (mil) | 3.88 |
| Enterprise Value (mil) | 545.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.27% |
| Cost of Debt | 4.87% |
| WACC | 8.30% |