As of 2024-12-11, the Intrinsic Value of Law Debenture Corporation PLC (LWDB.L) is 874.56 GBP. This LWDB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 910.00 GBP, the upside of Law Debenture Corporation PLC is -3.90%.

The range of the Intrinsic Value is 674.58 - 1,250.26 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	674.58 - 1,250.26	874.56	-3.9%
DCF (Growth 10y)	739.35 - 1,276.84	928.20	2.0%
DCF (EBITDA 5y)	491.27 - 603.61	526.78	-42.1%
DCF (EBITDA 10y)	599.58 - 747.89	655.45	-28.0%
Fair Value	2,736.80 - 2,736.80	2,736.80	200.75%
P/E	576.35 - 1,241.41	898.43	-1.3%
EV/EBITDA	353.86 - 1,080.08	685.21	-24.7%
EPV	436.69 - 600.52	518.61	-43.0%
DDM - Stable	753.46 - 1,790.31	1,271.89	39.8%
DDM - Multi	511.78 - 915.78	653.86	-28.1%