As of 2024-12-12, the Intrinsic Value of Niox Group PLC (NIOX.L) is
23.78 GBP. This NIOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.40 GBP, the upside of Niox Group PLC is
-61.30%.
The range of the Intrinsic Value is 18.88 - 34.76 GBP
23.78 GBP
Intrinsic Value
NIOX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.88 - 34.76 |
23.78 |
-61.3% |
| DCF (Growth 10y) |
23.92 - 44.86 |
30.45 |
-50.4% |
| DCF (EBITDA 5y) |
40.15 - 46.10 |
42.98 |
-30.0% |
| DCF (EBITDA 10y) |
42.36 - 55.46 |
48.32 |
-21.3% |
| Fair Value |
73.60 - 73.60 |
73.60 |
19.87% |
| P/E |
17.34 - 61.88 |
41.36 |
-32.6% |
| EV/EBITDA |
44.49 - 60.56 |
53.83 |
-12.3% |
| EPV |
15.91 - 20.25 |
18.08 |
-70.6% |
| DDM - Stable |
19.10 - 55.02 |
37.06 |
-39.6% |
| DDM - Multi |
14.13 - 28.28 |
18.53 |
-69.8% |
NIOX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
244.01 |
| Beta |
0.83 |
| Outstanding shares (mil) |
3.97 |
| Enterprise Value (mil) |
223.41 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.80% |
| Cost of Debt |
6.27% |
| WACC |
11.77% |