As of 2024-12-15, the Intrinsic Value of Qinetiq Group PLC (QQ.L) is
316.78 GBP. This QQ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 411.00 GBP, the upside of Qinetiq Group PLC is
-22.90%.
The range of the Intrinsic Value is 209.41 - 606.68 GBP
316.78 GBP
Intrinsic Value
QQ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
209.41 - 606.68 |
316.78 |
-22.9% |
| DCF (Growth 10y) |
270.00 - 741.01 |
398.46 |
-3.1% |
| DCF (EBITDA 5y) |
238.77 - 402.49 |
298.50 |
-27.4% |
| DCF (EBITDA 10y) |
285.05 - 502.95 |
365.67 |
-11.0% |
| Fair Value |
222.22 - 222.22 |
222.22 |
-45.93% |
| P/E |
515.81 - 888.70 |
680.04 |
65.5% |
| EV/EBITDA |
414.43 - 1,559.93 |
845.54 |
105.7% |
| EPV |
1,965.02 - 2,997.98 |
2,481.49 |
503.8% |
| DDM - Stable |
190.50 - 552.53 |
371.51 |
-9.6% |
| DDM - Multi |
255.88 - 566.30 |
351.34 |
-14.5% |
QQ.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,308.71 |
| Beta |
0.86 |
| Outstanding shares (mil) |
5.62 |
| Enterprise Value (mil) |
2,469.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.59% |
| Cost of Debt |
9.99% |
| WACC |
9.35% |