As of 2024-12-12, the Intrinsic Value of National World PLC (NWOR.L) is
22.97 GBP. This NWOR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.70 GBP, the upside of National World PLC is
10.90%.
The range of the Intrinsic Value is 16.69 - 46.31 GBP
22.97 GBP
Intrinsic Value
NWOR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.69 - 46.31 |
22.97 |
10.9% |
| DCF (Growth 10y) |
16.92 - 43.55 |
22.65 |
9.4% |
| DCF (EBITDA 5y) |
14.39 - 18.13 |
16.85 |
-18.6% |
| DCF (EBITDA 10y) |
15.49 - 20.66 |
18.29 |
-11.6% |
| Fair Value |
23.29 - 23.29 |
23.29 |
12.52% |
| P/E |
21.41 - 33.09 |
27.43 |
32.5% |
| EV/EBITDA |
25.34 - 41.47 |
36.37 |
75.7% |
| EPV |
94.95 - 172.07 |
133.51 |
545.0% |
| DDM - Stable |
7.08 - 34.17 |
20.63 |
-0.4% |
| DDM - Multi |
10.85 - 43.07 |
17.61 |
-14.9% |
NWOR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51.10 |
| Beta |
0.57 |
| Outstanding shares (mil) |
2.47 |
| Enterprise Value (mil) |
38.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.83% |
| Cost of Debt |
4.58% |
| WACC |
7.76% |