As of 2024-12-12, the Intrinsic Value of Northern Bear PLC (NTBR.L) is
152.31 GBP. This NTBR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.50 GBP, the upside of Northern Bear PLC is
179.50%.
The range of the Intrinsic Value is 114.50 - 221.52 GBP
152.31 GBP
Intrinsic Value
NTBR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
114.50 - 221.52 |
152.31 |
179.5% |
| DCF (Growth 10y) |
128.72 - 242.07 |
169.01 |
210.1% |
| DCF (EBITDA 5y) |
94.85 - 176.16 |
122.56 |
124.9% |
| DCF (EBITDA 10y) |
114.92 - 204.21 |
146.24 |
168.3% |
| Fair Value |
59.05 - 59.05 |
59.05 |
8.36% |
| P/E |
63.78 - 141.67 |
106.77 |
95.9% |
| EV/EBITDA |
58.82 - 219.48 |
141.63 |
159.9% |
| EPV |
73.83 - 132.22 |
103.03 |
89.0% |
| DDM - Stable |
56.79 - 136.93 |
96.86 |
77.7% |
| DDM - Multi |
77.64 - 146.52 |
101.50 |
86.2% |
NTBR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.49 |
| Beta |
-0.30 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
11.69 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.66% |
| Cost of Debt |
5.16% |
| WACC |
8.58% |