As of 2024-12-14, the Intrinsic Value of Next 15 Group PLC (NFG.L) is
567.79 GBP. This NFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 427.00 GBP, the upside of Next 15 Group PLC is
33.00%.
The range of the Intrinsic Value is 456.48 - 745.24 GBP
567.79 GBP
Intrinsic Value
NFG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
456.48 - 745.24 |
567.79 |
33.0% |
| DCF (Growth 10y) |
516.12 - 816.36 |
632.50 |
48.1% |
| DCF (EBITDA 5y) |
363.17 - 494.36 |
432.85 |
1.4% |
| DCF (EBITDA 10y) |
443.29 - 601.40 |
521.70 |
22.2% |
| Fair Value |
1,498.64 - 1,498.64 |
1,498.64 |
250.97% |
| P/E |
690.58 - 1,158.15 |
792.48 |
85.6% |
| EV/EBITDA |
742.77 - 1,075.28 |
936.30 |
119.3% |
| EPV |
1,514.10 - 2,060.58 |
1,787.34 |
318.6% |
| DDM - Stable |
403.42 - 822.05 |
612.74 |
43.5% |
| DDM - Multi |
339.17 - 557.37 |
423.37 |
-0.8% |
NFG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
432.94 |
| Beta |
4.04 |
| Outstanding shares (mil) |
1.01 |
| Enterprise Value (mil) |
536.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.48% |
| Cost of Debt |
4.29% |
| WACC |
8.57% |