As of 2024-12-14, the Intrinsic Value of NAHL Group PLC (NAH.L) is
87.75 GBP. This NAH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.75 GBP, the upside of NAHL Group PLC is
27.60%.
The range of the Intrinsic Value is 64.38 - 129.82 GBP
87.75 GBP
Intrinsic Value
NAH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.38 - 129.82 |
87.75 |
27.6% |
| DCF (Growth 10y) |
69.76 - 134.21 |
92.92 |
35.2% |
| DCF (EBITDA 5y) |
36.51 - 43.61 |
39.77 |
-42.2% |
| DCF (EBITDA 10y) |
51.94 - 66.84 |
58.79 |
-14.5% |
| Fair Value |
39.47 - 39.47 |
39.47 |
-42.58% |
| P/E |
20.94 - 89.38 |
51.62 |
-24.9% |
| EV/EBITDA |
30.53 - 70.16 |
48.23 |
-29.9% |
| EPV |
139.17 - 219.35 |
179.26 |
160.7% |
| DDM - Stable |
10.53 - 24.40 |
17.47 |
-74.6% |
| DDM - Multi |
45.09 - 85.78 |
59.55 |
-13.4% |
NAH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32.92 |
| Beta |
0.48 |
| Outstanding shares (mil) |
0.48 |
| Enterprise Value (mil) |
43.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.66% |
| Cost of Debt |
4.73% |
| WACC |
7.41% |