As of 2024-12-15, the Intrinsic Value of NWF Group PLC (NWF.L) is
307.19 GBP. This NWF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 155.00 GBP, the upside of NWF Group PLC is
98.20%.
The range of the Intrinsic Value is 223.47 - 463.21 GBP
307.19 GBP
Intrinsic Value
NWF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
223.47 - 463.21 |
307.19 |
98.2% |
| DCF (Growth 10y) |
254.54 - 506.40 |
342.94 |
121.3% |
| DCF (EBITDA 5y) |
132.55 - 167.44 |
149.18 |
-3.8% |
| DCF (EBITDA 10y) |
184.78 - 245.75 |
213.02 |
37.4% |
| Fair Value |
238.01 - 238.01 |
238.01 |
53.56% |
| P/E |
45.64 - 123.98 |
76.18 |
-50.8% |
| EV/EBITDA |
96.84 - 159.89 |
135.33 |
-12.7% |
| EPV |
484.58 - 776.30 |
630.44 |
306.7% |
| DDM - Stable |
115.87 - 279.06 |
197.46 |
27.4% |
| DDM - Multi |
153.42 - 291.20 |
201.25 |
29.8% |
NWF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76.65 |
| Beta |
1.03 |
| Outstanding shares (mil) |
0.49 |
| Enterprise Value (mil) |
112.95 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.03% |
| Cost of Debt |
4.46% |
| WACC |
6.87% |