As of 2024-12-15, the Intrinsic Value of Lookers PLC (LOOK.L) is
211.24 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
62.70%.
The range of the Intrinsic Value is 181.51 - 253.38 GBP
211.24 GBP
Intrinsic Value
LOOK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
181.51 - 253.38 |
211.24 |
62.7% |
| DCF (Growth 10y) |
231.79 - 320.19 |
268.49 |
106.8% |
| DCF (EBITDA 5y) |
148.29 - 180.99 |
160.99 |
24.0% |
| DCF (EBITDA 10y) |
190.68 - 233.14 |
208.19 |
60.4% |
| Fair Value |
412.05 - 412.05 |
412.05 |
217.45% |
| P/E |
166.80 - 246.57 |
217.75 |
67.8% |
| EV/EBITDA |
128.19 - 226.68 |
170.79 |
31.6% |
| EPV |
1,034.75 - 1,283.23 |
1,158.99 |
792.9% |
| DDM - Stable |
74.48 - 126.95 |
100.71 |
-22.4% |
| DDM - Multi |
94.78 - 127.31 |
108.74 |
-16.2% |
LOOK.L Intrinsic Value - Key Valuation Metrics
| 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 |
14.09% |
| Cost of Debt |
4.87% |
| WACC |
8.69% |