As of 2024-12-14, the Intrinsic Value of Lowland Investment Company P L C (LWI.L) is 137.50 GBP. This LWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.50 GBP, the upside of Lowland Investment Company P L C is 7.80%.

The range of the Intrinsic Value is 109.19 - 187.42 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	109.19 - 187.42	137.50	7.8%
DCF (Growth 10y)	118.02 - 189.25	144.13	13.0%
DCF (EBITDA 5y)	62.68 - 86.89	73.60	-42.3%
DCF (EBITDA 10y)	86.43 - 113.07	98.29	-22.9%
Fair Value	54.35 - 54.35	54.35	-57.37%
P/E	63.05 - 98.23	72.75	-42.9%
EV/EBITDA	31.98 - 56.76	46.77	-63.3%
EPV	134.47 - 174.51	154.49	21.2%
DDM - Stable	68.69 - 152.63	110.66	-13.2%
DDM - Multi	90.78 - 148.57	112.03	-12.1%