As of 2024-12-13, the Intrinsic Value of Network International Holdings PLC (NETW.L) is
209.14 GBP. This NETW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 399.40 GBP, the upside of Network International Holdings PLC is
-47.60%.
The range of the Intrinsic Value is 131.35 - 427.88 GBP
209.14 GBP
Intrinsic Value
NETW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
131.35 - 427.88 |
209.14 |
-47.6% |
| DCF (Growth 10y) |
185.73 - 552.18 |
282.61 |
-29.2% |
| DCF (EBITDA 5y) |
145.84 - 339.29 |
246.88 |
-38.2% |
| DCF (EBITDA 10y) |
187.92 - 418.73 |
300.68 |
-24.7% |
| Fair Value |
242.04 - 242.04 |
242.04 |
-39.40% |
| P/E |
143.48 - 238.15 |
183.98 |
-53.9% |
| EV/EBITDA |
136.27 - 323.46 |
251.63 |
-37.0% |
| EPV |
164.89 - 246.21 |
205.55 |
-48.5% |
| DDM - Stable |
81.36 - 269.21 |
175.29 |
-56.1% |
| DDM - Multi |
108.81 - 289.71 |
159.38 |
-60.1% |
NETW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,126.73 |
| Beta |
0.09 |
| Outstanding shares (mil) |
5.32 |
| Enterprise Value (mil) |
2,357.03 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.60% |
| WACC |
8.52% |