As of 2024-12-11, the Intrinsic Value of Nanoco Group PLC (NANO.L) is
102.48 GBP. This NANO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.14 GBP, the upside of Nanoco Group PLC is
576.90%.
The range of the Intrinsic Value is 79.26 - 166.80 GBP
102.48 GBP
Intrinsic Value
NANO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.26 - 166.80 |
102.48 |
576.9% |
| DCF (Growth 10y) |
110.81 - 280.73 |
155.26 |
925.5% |
| DCF (EBITDA 5y) |
93.50 - 159.33 |
124.01 |
719.1% |
| DCF (EBITDA 10y) |
113.65 - 224.65 |
158.09 |
944.2% |
| Fair Value |
194.27 - 194.27 |
194.27 |
1,183.16% |
| P/E |
71.42 - 123.40 |
91.82 |
506.5% |
| EV/EBITDA |
(101.47) - 86.48 |
(46.60) |
-407.8% |
| EPV |
17.42 - 4.27 |
10.84 |
-28.4% |
| DDM - Stable |
43.23 - 126.77 |
85.00 |
461.4% |
| DDM - Multi |
65.51 - 165.76 |
95.76 |
532.5% |
NANO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29.07 |
| Beta |
0.14 |
| Outstanding shares (mil) |
1.92 |
| Enterprise Value (mil) |
-23.34 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.55% |
| Cost of Debt |
18.74% |
| WACC |
10.70% |