As of 2025-05-19, the Intrinsic Value of Law Debenture Corporation PLC (LWDB.L) is 1,148.67 GBP. This LWDB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 942.00 GBP, the upside of Law Debenture Corporation PLC is 21.90%.
The range of the Intrinsic Value is 899.44 - 1,607.75 GBP
Based on its market price of 942.00 GBP and our intrinsic valuation, Law Debenture Corporation PLC (LWDB.L) is undervalued by 21.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 899.44 - 1,607.75 | 1,148.67 | 21.9% |
| DCF (Growth 10y) | 946.13 - 1,572.58 | 1,169.50 | 24.2% |
| DCF (EBITDA 5y) | 666.98 - 960.68 | 845.56 | -10.2% |
| DCF (EBITDA 10y) | 796.88 - 1,101.36 | 964.84 | 2.4% |
| Fair Value | 1,907.88 - 1,907.88 | 1,907.88 | 102.54% |
| P/E | 730.85 - 1,023.51 | 834.08 | -11.5% |
| EV/EBITDA | 501.12 - 893.36 | 659.45 | -30.0% |
| EPV | 357.15 - 492.05 | 424.60 | -54.9% |
| DDM - Stable | 511.68 - 1,187.88 | 849.78 | -9.8% |
| DDM - Multi | 650.13 - 1,128.09 | 820.90 | -12.9% |
| Market Cap (mil) | 1,196.72 |
| Beta | 1.26 |
| Outstanding shares (mil) | 1.27 |
| Enterprise Value (mil) | 1,327.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.11% |
| Cost of Debt | 4.29% |
| WACC | 9.38% |