As of 2024-12-13, the Intrinsic Value of Numis Corporation PLC (NUM.L) is
80.58 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
-76.50%.
The range of the Intrinsic Value is 22.73 - 397.44 GBP
80.58 GBP
Intrinsic Value
NUM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.73 - 397.44 |
80.58 |
-76.5% |
| DCF (Growth 10y) |
25.10 - 376.44 |
79.68 |
-76.8% |
| DCF (EBITDA 5y) |
75.15 - 175.47 |
110.73 |
-67.7% |
| DCF (EBITDA 10y) |
62.02 - 160.93 |
97.26 |
-71.6% |
| Fair Value |
41.13 - 41.13 |
41.13 |
-88.01% |
| P/E |
20.83 - 282.27 |
141.48 |
-58.8% |
| EV/EBITDA |
185.10 - 390.67 |
268.00 |
-21.9% |
| EPV |
477.40 - 631.57 |
554.48 |
61.7% |
| DDM - Stable |
24.16 - 126.95 |
75.55 |
-78.0% |
| DDM - Multi |
481.65 - 1,164.13 |
617.72 |
80.1% |
NUM.L Intrinsic Value - Key Valuation Metrics
| 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 |
6.97% |
| Cost of Debt |
9.48% |
| WACC |
7.01% |