As of 2024-12-15, the Intrinsic Value of Newmark Security PLC (NWT.L) is 292.64 GBP. This NWT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.00 GBP, the upside of Newmark Security PLC is 290.20%.

The range of the Intrinsic Value is 170.05 - 759.31 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	170.05 - 759.31	292.64	290.2%
DCF (Growth 10y)	267.38 - 1,079.95	437.47	483.3%
DCF (EBITDA 5y)	159.87 - 230.61	183.62	144.8%
DCF (EBITDA 10y)	238.39 - 357.72	281.88	275.8%
Fair Value	7.15 - 7.15	7.15	-90.47%
P/E	23.93 - 120.29	60.98	-18.7%
EV/EBITDA	64.50 - 138.82	103.33	37.8%
EPV	(18.28) - (6.48)	(12.38)	-116.5%
DDM - Stable	14.15 - 53.29	33.72	-55.0%
DDM - Multi	160.31 - 483.53	242.53	223.4%