As of 2025-08-09, the Intrinsic Value of National World PLC (NWOR.L) is 21.16 GBP. This NWOR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.90 GBP, the upside of National World PLC is -7.60%.
The range of the Intrinsic Value is 16.02 - 36.13 GBP
Based on its market price of 22.90 GBP and our intrinsic valuation, National World PLC (NWOR.L) is overvalued by 7.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.02 - 36.13 | 21.16 | -7.6% |
| DCF (Growth 10y) | 15.61 - 32.23 | 19.91 | -13.1% |
| DCF (EBITDA 5y) | 18.31 - 34.16 | 19.88 | -13.2% |
| DCF (EBITDA 10y) | 18.25 - 34.10 | 20.44 | -10.8% |
| Fair Value | 59.00 - 59.00 | 59.00 | 157.66% |
| P/E | 26.69 - 65.94 | 46.05 | 101.1% |
| EV/EBITDA | 35.41 - 128.16 | 56.20 | 145.4% |
| EPV | 73.43 - 112.53 | 92.98 | 306.0% |
| DDM - Stable | 20.79 - 77.37 | 49.08 | 114.3% |
| DDM - Multi | 12.45 - 33.90 | 17.97 | -21.5% |
| Market Cap (mil) | 62.10 |
| Beta | 0.70 |
| Outstanding shares (mil) | 2.71 |
| Enterprise Value (mil) | 51.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.35% |
| Cost of Debt | 8.01% |
| WACC | 7.32% |