As of 2025-05-17, the Intrinsic Value of James Latham PLC (LTHM.L) is 1,623.66 GBP. This LTHM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,150.00 GBP, the upside of James Latham PLC is 41.20%.
The range of the Intrinsic Value is 1,438.29 - 1,892.17 GBP
Based on its market price of 1,150.00 GBP and our intrinsic valuation, James Latham PLC (LTHM.L) is undervalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,438.29 - 1,892.17 | 1,623.66 | 41.2% |
| DCF (Growth 10y) | 1,527.49 - 1,968.41 | 1,708.53 | 48.6% |
| DCF (EBITDA 5y) | 1,386.24 - 2,335.79 | 1,842.89 | 60.3% |
| DCF (EBITDA 10y) | 1,514.12 - 2,382.37 | 1,918.03 | 66.8% |
| Fair Value | 2,667.23 - 2,667.23 | 2,667.23 | 131.93% |
| P/E | 1,950.28 - 2,799.53 | 2,418.32 | 110.3% |
| EV/EBITDA | 1,169.73 - 2,173.55 | 1,772.12 | 54.1% |
| EPV | 2,452.54 - 2,970.65 | 2,711.59 | 135.8% |
| DDM - Stable | 854.89 - 1,591.23 | 1,223.06 | 6.4% |
| DDM - Multi | 1,369.49 - 1,915.92 | 1,593.05 | 38.5% |
| Market Cap (mil) | 220.46 |
| Beta | 0.28 |
| Outstanding shares (mil) | 0.19 |
| Enterprise Value (mil) | 164.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.89% |
| Cost of Debt | 4.29% |
| WACC | 7.70% |