As of 2024-12-14, the Intrinsic Value of Ninety One PLC (N91.L) is
103.54 GBP. This N91.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 153.00 GBP, the upside of Ninety One PLC is
-32.30%.
The range of the Intrinsic Value is 85.98 - 136.60 GBP
103.54 GBP
Intrinsic Value
N91.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
85.98 - 136.60 |
103.54 |
-32.3% |
| DCF (Growth 10y) |
90.60 - 137.66 |
107.17 |
-30.0% |
| DCF (EBITDA 5y) |
79.53 - 96.95 |
88.53 |
-42.1% |
| DCF (EBITDA 10y) |
86.21 - 107.38 |
96.39 |
-37.0% |
| Fair Value |
45.99 - 45.99 |
45.99 |
-69.94% |
| P/E |
91.61 - 153.98 |
114.32 |
-25.3% |
| EV/EBITDA |
79.57 - 173.09 |
109.43 |
-28.5% |
| EPV |
100.96 - 131.59 |
116.27 |
-24.0% |
| DDM - Stable |
57.47 - 138.90 |
98.18 |
-35.8% |
| DDM - Multi |
65.17 - 114.20 |
82.27 |
-46.2% |
N91.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,770.43 |
| Beta |
1.13 |
| Outstanding shares (mil) |
18.11 |
| Enterprise Value (mil) |
2,445.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.58% |
| Cost of Debt |
4.29% |
| WACC |
10.35% |