As of 2024-12-11, the Intrinsic Value of Ocean Wilsons Holdings Ltd (OCN.L) is 2,537.69 GBP. This OCN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,280.00 GBP, the upside of Ocean Wilsons Holdings Ltd is 98.30%.

The range of the Intrinsic Value is 2,070.65 - 3,193.15 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2,070.65 - 3,193.15	2,537.69	98.3%
DCF (Growth 10y)	3,254.21 - 4,760.98	3,883.08	203.4%
DCF (EBITDA 5y)	1,788.42 - 2,543.68	2,120.38	65.7%
DCF (EBITDA 10y)	2,887.61 - 3,929.33	3,345.64	161.4%
Fair Value	3,490.59 - 3,490.59	3,490.59	172.70%
P/E	1,426.95 - 3,218.01	2,317.81	81.1%
EV/EBITDA	1,161.70 - 2,196.17	1,578.21	23.3%
EPV	2,808.57 - 3,556.21	3,182.39	148.6%
DDM - Stable	808.37 - 1,512.86	1,160.62	-9.3%
DDM - Multi	2,068.75 - 2,989.51	2,443.72	90.9%