As of 2024-12-12, the Intrinsic Value of Norcros PLC (NXR.L) is
486.22 GBP. This NXR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 265.00 GBP, the upside of Norcros PLC is
83.50%.
The range of the Intrinsic Value is 388.75 - 653.82 GBP
486.22 GBP
Intrinsic Value
NXR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
388.75 - 653.82 |
486.22 |
83.5% |
| DCF (Growth 10y) |
428.19 - 708.03 |
531.60 |
100.6% |
| DCF (EBITDA 5y) |
347.32 - 428.80 |
385.07 |
45.3% |
| DCF (EBITDA 10y) |
402.65 - 525.91 |
458.29 |
72.9% |
| Fair Value |
552.35 - 552.35 |
552.35 |
108.43% |
| P/E |
361.99 - 498.87 |
427.78 |
61.4% |
| EV/EBITDA |
226.97 - 416.95 |
293.16 |
10.6% |
| EPV |
3,637.90 - 5,383.91 |
4,510.91 |
1602.2% |
| DDM - Stable |
181.95 - 401.86 |
291.91 |
10.2% |
| DDM - Multi |
206.94 - 362.73 |
264.09 |
-0.3% |
NXR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
231.51 |
| Beta |
0.52 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
291.01 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.84% |
| Cost of Debt |
6.14% |
| WACC |
8.40% |