As of 2024-12-15, the Intrinsic Value of Oakley Capital Investments Ltd (OCI.L) is
488.78 GBP. This OCI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 502.00 GBP, the upside of Oakley Capital Investments Ltd is
-2.60%.
The range of the Intrinsic Value is 365.08 - 770.69 GBP
488.78 GBP
Intrinsic Value
OCI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
365.08 - 770.69 |
488.78 |
-2.6% |
| DCF (Growth 10y) |
373.09 - 723.85 |
480.91 |
-4.2% |
| DCF (EBITDA 5y) |
228.62 - 246.54 |
238.23 |
-52.5% |
| DCF (EBITDA 10y) |
271.06 - 301.93 |
286.56 |
-42.9% |
| Fair Value |
1,102.95 - 1,102.95 |
1,102.95 |
119.71% |
| P/E |
284.12 - 659.23 |
479.79 |
-4.4% |
| EV/EBITDA |
223.43 - 338.66 |
290.69 |
-42.1% |
| EPV |
907.65 - 1,105.24 |
1,006.44 |
100.5% |
| DDM - Stable |
293.74 - 684.48 |
489.11 |
-2.6% |
| DDM - Multi |
135.42 - 246.37 |
174.87 |
-65.2% |
OCI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
853.87 |
| Beta |
0.95 |
| Outstanding shares (mil) |
1.70 |
| Enterprise Value (mil) |
901.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.49% |
| Cost of Debt |
4.58% |
| WACC |
8.10% |