As of 2025-11-09, the Intrinsic Value of Quilter PLC (QLT.L) is 80.67 GBP. This QLT.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 182.10 GBP, the upside of Quilter PLC is -55.70%.
The range of the Intrinsic Value is 84.00 - 75.13 GBP
Based on its market price of 182.10 GBP and our intrinsic valuation, Quilter PLC (QLT.L) is overvalued by 55.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (346.60) - 25.98 | (39.47) | -121.7% |
| DCF (Growth 10y) | 11.59 - (377.42) | (57.56) | -131.6% |
| DCF (EBITDA 5y) | 84.00 - 75.13 | 80.67 | -55.7% |
| DCF (EBITDA 10y) | 59.55 - 38.18 | 50.52 | -72.3% |
| Fair Value | -0.36 - -0.36 | -0.36 | -100.20% |
| P/E | (0.65) - 24.78 | 11.49 | -93.7% |
| EV/EBITDA | 2,303.29 - 3,669.86 | 2,725.88 | 1396.9% |
| EPV | 1,730.05 - 2,794.68 | 2,262.37 | 1142.4% |
| DDM - Stable | (0.56) - (3.10) | (1.83) | -101.0% |
| DDM - Multi | 18.97 - 86.35 | 31.63 | -82.6% |
| Market Cap (mil) | 2,517.95 |
| Beta | 1.63 |
| Outstanding shares (mil) | 13.83 |
| Enterprise Value (mil) | 626.95 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.57% |
| Cost of Debt | 5.03% |
| WACC | 9.02% |