As of 2025-07-03, the Intrinsic Value of Network International Holdings PLC (NETW.L) is 205.57 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 -48.50%.
The range of the Intrinsic Value is 120.77 - 502.82 GBP
Based on its market price of 399.40 GBP and our intrinsic valuation, Network International Holdings PLC (NETW.L) is overvalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.77 - 502.82 | 205.57 | -48.5% |
| DCF (Growth 10y) | 189.19 - 712.10 | 306.05 | -23.4% |
| DCF (EBITDA 5y) | 157.54 - 286.04 | 233.97 | -41.4% |
| DCF (EBITDA 10y) | 198.49 - 367.31 | 289.79 | -27.4% |
| Fair Value | 224.77 - 224.77 | 224.77 | -43.72% |
| P/E | 164.08 - 298.02 | 221.04 | -44.7% |
| EV/EBITDA | 151.22 - 433.57 | 281.60 | -29.5% |
| EPV | 153.44 - 235.05 | 194.24 | -51.4% |
| DDM - Stable | 81.25 - 323.44 | 202.35 | -49.3% |
| DDM - Multi | 117.00 - 376.05 | 180.18 | -54.9% |
| Market Cap (mil) | 2,126.73 |
| Beta | 0.09 |
| Outstanding shares (mil) | 5.32 |
| Enterprise Value (mil) | 2,340.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.60% |
| WACC | 8.43% |