As of 2024-12-12, the Intrinsic Value of Nucleus Financial Group PLC (NUC.L) is
114.03 GBP. This NUC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.00 GBP, the upside of Nucleus Financial Group PLC is
-39.70%.
The range of the Intrinsic Value is 84.13 - 207.09 GBP
114.03 GBP
Intrinsic Value
NUC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.13 - 207.09 |
114.03 |
-39.7% |
| DCF (Growth 10y) |
84.04 - 190.02 |
110.10 |
-41.7% |
| DCF (EBITDA 5y) |
65.00 - 89.26 |
80.00 |
-57.7% |
| DCF (EBITDA 10y) |
72.39 - 99.33 |
87.56 |
-53.7% |
| Fair Value |
59.70 - 59.70 |
59.70 |
-68.41% |
| P/E |
107.09 - 376.35 |
213.53 |
13.0% |
| EV/EBITDA |
112.76 - 197.52 |
149.63 |
-20.8% |
| EPV |
79.74 - 103.24 |
91.49 |
-51.6% |
| DDM - Stable |
122.76 - 483.46 |
303.11 |
60.4% |
| DDM - Multi |
49.34 - 141.92 |
72.18 |
-61.8% |
NUC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
144.53 |
| Beta |
1.07 |
| Outstanding shares (mil) |
0.76 |
| Enterprise Value (mil) |
130.73 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.02% |
| Cost of Debt |
4.25% |
| WACC |
7.90% |