As of 2024-12-12, the Intrinsic Value of Natwest Group PLC (NWG.L) is
1,387.97 GBP. This NWG.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 409.30 GBP, the upside of Natwest Group PLC is
239.11%.
1,387.97 GBP
Intrinsic Value
NWG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
1,387.97 - 1,387.97 |
1,387.97 |
239.11% |
| P/E |
378.64 - 501.44 |
450.56 |
10.1% |
| DDM - Stable |
255.05 - 542.39 |
398.72 |
-2.6% |
| DDM - Multi |
376.04 - 668.86 |
485.53 |
18.6% |
NWG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,762.38 |
| Beta |
1.84 |
| Outstanding shares (mil) |
80.04 |
| Enterprise Value (mil) |
141,337.38 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.22% |
| Cost of Debt |
5.00% |
| WACC |
6.17% |