As of 2025-07-09, the Intrinsic Value of Numis Corporation PLC (NUM.L) is 80.14 GBP. This NUM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 343.00 GBP, the upside of Numis Corporation PLC is -76.60%.
The range of the Intrinsic Value is 22.61 - 392.15 GBP
Based on its market price of 343.00 GBP and our intrinsic valuation, Numis Corporation PLC (NUM.L) is overvalued by 76.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.61 - 392.15 | 80.14 | -76.6% |
| DCF (Growth 10y) | 24.97 - 371.40 | 79.24 | -76.9% |
| DCF (EBITDA 5y) | (2.09) - 129.93 | 26.01 | -92.4% |
| DCF (EBITDA 10y) | 2.09 - 121.79 | 28.14 | -91.8% |
| Fair Value | 41.13 - 41.13 | 41.13 | -88.01% |
| P/E | 20.53 - 272.79 | 145.48 | -57.6% |
| EV/EBITDA | 103.78 - 252.89 | 141.87 | -58.6% |
| EPV | 477.03 - 630.52 | 553.78 | 61.5% |
| DDM - Stable | 24.12 - 125.67 | 74.90 | -78.2% |
| DDM - Multi | 481.22 - 1,154.84 | 616.43 | 79.7% |
| Market Cap (mil) | 379.20 |
| Beta | -0.01 |
| Outstanding shares (mil) | 1.11 |
| Enterprise Value (mil) | 321.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.98% |
| Cost of Debt | 9.48% |
| WACC | 7.02% |