As of 2024-12-11, the Intrinsic Value of Quarto Group Inc (QRT.L) is
347.71 GBP. This QRT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 140.00 GBP, the upside of Quarto Group Inc is
148.40%.
The range of the Intrinsic Value is 274.92 - 485.32 GBP
347.71 GBP
Intrinsic Value
QRT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
274.92 - 485.32 |
347.71 |
148.4% |
| DCF (Growth 10y) |
302.70 - 524.70 |
379.94 |
171.4% |
| DCF (EBITDA 5y) |
257.77 - 384.20 |
327.97 |
134.3% |
| DCF (EBITDA 10y) |
288.99 - 435.07 |
362.52 |
158.9% |
| Fair Value |
655.69 - 655.69 |
655.69 |
368.35% |
| P/E |
166.81 - 248.09 |
203.62 |
45.4% |
| EV/EBITDA |
287.67 - 480.40 |
412.26 |
194.5% |
| EPV |
381.70 - 598.71 |
490.20 |
250.1% |
| DDM - Stable |
163.83 - 402.25 |
283.04 |
102.2% |
| DDM - Multi |
161.85 - 330.52 |
219.49 |
56.8% |
QRT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57.24 |
| Beta |
-0.21 |
| Outstanding shares (mil) |
0.41 |
| Enterprise Value (mil) |
55.49 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.04% |
| Cost of Debt |
4.29% |
| WACC |
7.69% |