As of 2025-11-09, the Intrinsic Value of Norcros PLC (NXR.L) is 147.01 GBP. This NXR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.00 GBP, the upside of Norcros PLC is -48.80%.
The range of the Intrinsic Value is 95.57 - 304.21 GBP
Based on its market price of 287.00 GBP and our intrinsic valuation, Norcros PLC (NXR.L) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.57 - 304.21 | 147.01 | -48.8% |
| DCF (Growth 10y) | 110.10 - 323.92 | 163.23 | -43.1% |
| DCF (EBITDA 5y) | 78.33 - 114.07 | 92.11 | -67.9% |
| DCF (EBITDA 10y) | 87.03 - 126.81 | 102.80 | -64.2% |
| Fair Value | 36.12 - 36.12 | 36.12 | -87.41% |
| P/E | 20.11 - 72.78 | 45.73 | -84.1% |
| EV/EBITDA | 45.07 - 317.26 | 158.22 | -44.9% |
| EPV | 3,872.17 - 5,235.00 | 4,553.59 | 1486.6% |
| DDM - Stable | 37.93 - 123.38 | 80.65 | -71.9% |
| DDM - Multi | 30.76 - 59.98 | 39.13 | -86.4% |
| Market Cap (mil) | 260.85 |
| Beta | 0.98 |
| Outstanding shares (mil) | 0.91 |
| Enterprise Value (mil) | 318.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.46% |
| Cost of Debt | 6.66% |
| WACC | 7.70% |