As of 2024-12-11, the Intrinsic Value of Luceco PLC (LUCE.L) is
160.83 GBP. This LUCE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 130.20 GBP, the upside of Luceco PLC is
23.50%.
The range of the Intrinsic Value is 105.68 - 309.18 GBP
160.83 GBP
Intrinsic Value
LUCE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.68 - 309.18 |
160.83 |
23.5% |
| DCF (Growth 10y) |
135.56 - 368.89 |
199.35 |
53.1% |
| DCF (EBITDA 5y) |
112.70 - 148.06 |
126.59 |
-2.8% |
| DCF (EBITDA 10y) |
133.97 - 189.61 |
156.79 |
20.4% |
| Fair Value |
292.72 - 292.72 |
292.72 |
124.83% |
| P/E |
142.54 - 190.62 |
177.01 |
36.0% |
| EV/EBITDA |
117.81 - 165.71 |
141.26 |
8.5% |
| EPV |
122.86 - 191.27 |
157.07 |
20.6% |
| DDM - Stable |
92.91 - 310.47 |
201.69 |
54.9% |
| DDM - Multi |
112.27 - 283.01 |
159.77 |
22.7% |
LUCE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
203.49 |
| Beta |
1.31 |
| Outstanding shares (mil) |
1.56 |
| Enterprise Value (mil) |
249.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.11% |
| Cost of Debt |
5.63% |
| WACC |
8.63% |