As of 2024-12-14, the Intrinsic Value of Northamber PLC (NAR.L) is 185.33 GBP. This NAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.00 GBP, the upside of Northamber PLC is 561.90%.

The range of the Intrinsic Value is 136.49 - 301.03 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	136.49 - 301.03	185.33	561.9%
DCF (Growth 10y)	209.03 - 448.01	280.35	901.3%
DCF (EBITDA 5y)	103.78 - 141.99	126.71	352.5%
DCF (EBITDA 10y)	154.90 - 210.30	185.86	563.8%
Fair Value	-52.35 - -52.35	-52.35	-286.95%
P/E	(20.69) - 15.85	(4.39)	-115.7%
EV/EBITDA	6.48 - 58.17	26.40	-5.7%
EPV	(44.80) - (60.75)	(52.77)	-288.5%
DDM - Stable	(15.19) - (43.81)	(29.50)	-205.4%
DDM - Multi	90.17 - 208.50	126.62	352.2%