As of 2025-05-15, the Intrinsic Value of NAHL Group PLC (NAH.L) is 80.81 GBP. This NAH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.00 GBP, the upside of NAHL Group PLC is 34.70%.
The range of the Intrinsic Value is 59.76 - 117.63 GBP
Based on its market price of 60.00 GBP and our intrinsic valuation, NAHL Group PLC (NAH.L) is undervalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.76 - 117.63 | 80.81 | 34.7% |
| DCF (Growth 10y) | 64.82 - 121.70 | 85.64 | 42.7% |
| DCF (EBITDA 5y) | 39.44 - 51.27 | 45.07 | -24.9% |
| DCF (EBITDA 10y) | 52.80 - 71.96 | 61.63 | 2.7% |
| Fair Value | 39.47 - 39.47 | 39.47 | -34.21% |
| P/E | 21.32 - 86.28 | 51.96 | -13.4% |
| EV/EBITDA | 47.23 - 67.41 | 59.34 | -1.1% |
| EPV | 130.62 - 203.12 | 166.87 | 178.1% |
| DDM - Stable | 9.73 - 21.78 | 15.76 | -73.7% |
| DDM - Multi | 41.00 - 75.47 | 53.52 | -10.8% |
| Market Cap (mil) | 28.73 |
| Beta | 0.99 |
| Outstanding shares (mil) | 0.48 |
| Enterprise Value (mil) | 39.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.44% |
| Cost of Debt | 4.73% |
| WACC | 7.87% |