As of 2026-04-03, the Intrinsic Value of Lowland Investment Company P L C (LWI.L) is 256.32 GBP. This LWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.00 GBP, the upside of Lowland Investment Company P L C is 56.30%.
The range of the Intrinsic Value is 219.41 - 309.32 GBP
Based on its market price of 164.00 GBP and our intrinsic valuation, Lowland Investment Company P L C (LWI.L) is undervalued by 56.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.41 - 309.32 | 256.32 | 56.3% |
| DCF (Growth 10y) | 239.19 - 330.25 | 276.83 | 68.8% |
| DCF (EBITDA 5y) | 187.67 - 240.41 | 205.31 | 25.2% |
| DCF (EBITDA 10y) | 219.10 - 280.70 | 242.38 | 47.8% |
| Fair Value | 625.60 - 625.60 | 625.60 | 281.46% |
| P/E | 155.15 - 206.40 | 162.98 | -0.6% |
| EV/EBITDA | 137.57 - 209.73 | 157.12 | -4.2% |
| EPV | 185.83 - 242.40 | 214.12 | 30.6% |
| DDM - Stable | 135.80 - 250.90 | 193.35 | 17.9% |
| DDM - Multi | 158.65 - 231.01 | 188.29 | 14.8% |
| Market Cap (mil) | 383.77 |
| Beta | 1.52 |
| Outstanding shares (mil) | 2.34 |
| Enterprise Value (mil) | 408.13 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.44% |
| Cost of Debt | 4.29% |
| WACC | 10.90% |