As of 2024-12-11, the Intrinsic Value of Next Fifteen Communications Group PLC (NFC.L) is
441.73 GBP. This NFC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 607.00 GBP, the upside of Next Fifteen Communications Group PLC is
-27.20%.
The range of the Intrinsic Value is 338.07 - 647.17 GBP
441.73 GBP
Intrinsic Value
NFC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
338.07 - 647.17 |
441.73 |
-27.2% |
| DCF (Growth 10y) |
397.70 - 717.33 |
506.00 |
-16.6% |
| DCF (EBITDA 5y) |
209.38 - 273.87 |
240.22 |
-60.4% |
| DCF (EBITDA 10y) |
292.30 - 378.48 |
332.31 |
-45.3% |
| Fair Value |
117.86 - 117.86 |
117.86 |
-80.58% |
| P/E |
17.50 - 224.77 |
110.41 |
-81.8% |
| EV/EBITDA |
167.41 - 537.24 |
338.75 |
-44.2% |
| EPV |
1,388.75 - 1,766.06 |
1,577.41 |
159.9% |
| DDM - Stable |
13.22 - 32.33 |
22.77 |
-96.2% |
| DDM - Multi |
634.17 - 862.55 |
715.62 |
17.9% |
NFC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
567.38 |
| Beta |
1.86 |
| Outstanding shares (mil) |
0.93 |
| Enterprise Value (mil) |
583.08 |
| Market risk premium |
6.41% |
| Cost of Equity |
10.01% |
| Cost of Debt |
4.59% |
| WACC |
9.39% |