As of 2026-04-16, the Intrinsic Value of Lowland Investment Company P L C (LWI.L) is 268.60 GBP. This LWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.50 GBP, the upside of Lowland Investment Company P L C is 59.40%.
The range of the Intrinsic Value is 229.92 - 324.14 GBP
Based on its market price of 168.50 GBP and our intrinsic valuation, Lowland Investment Company P L C (LWI.L) is undervalued by 59.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 229.92 - 324.14 | 268.60 | 59.4% |
| DCF (Growth 10y) | 250.65 - 346.08 | 290.09 | 72.2% |
| DCF (EBITDA 5y) | 200.64 - 249.30 | 217.79 | 29.3% |
| DCF (EBITDA 10y) | 232.15 - 292.24 | 255.80 | 51.8% |
| Fair Value | 655.58 - 655.58 | 655.58 | 289.07% |
| P/E | 167.83 - 211.91 | 169.47 | 0.6% |
| EV/EBITDA | 150.74 - 218.14 | 168.67 | 0.1% |
| EPV | 194.73 - 254.02 | 224.38 | 33.2% |
| DDM - Stable | 142.31 - 262.92 | 202.61 | 20.2% |
| DDM - Multi | 166.26 - 242.08 | 197.31 | 17.1% |
| Market Cap (mil) | 376.27 |
| Beta | 1.52 |
| Outstanding shares (mil) | 2.23 |
| Enterprise Value (mil) | 400.63 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.44% |
| Cost of Debt | 4.29% |
| WACC | 10.90% |