As of 2026-02-14, the Intrinsic Value of Quarto Group Inc (QRT.L) is 306.54 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 119.00%.
The range of the Intrinsic Value is 244.93 - 419.62 GBP
Based on its market price of 140.00 GBP and our intrinsic valuation, Quarto Group Inc (QRT.L) is undervalued by 119.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 244.93 - 419.62 | 306.54 | 119.0% |
| DCF (Growth 10y) | 269.24 - 453.22 | 334.50 | 138.9% |
| DCF (EBITDA 5y) | 252.39 - 425.72 | 357.47 | 155.3% |
| DCF (EBITDA 10y) | 273.53 - 455.76 | 372.29 | 165.9% |
| Fair Value | 613.75 - 613.75 | 613.75 | 338.39% |
| P/E | 211.43 - 337.05 | 290.31 | 107.4% |
| EV/EBITDA | 297.75 - 532.75 | 448.91 | 220.6% |
| EPV | 338.63 - 522.77 | 430.70 | 207.6% |
| DDM - Stable | 146.16 - 347.31 | 246.73 | 76.2% |
| DDM - Multi | 142.91 - 282.46 | 191.61 | 36.9% |
| Market Cap (mil) | 57.24 |
| Beta | -0.21 |
| Outstanding shares (mil) | 0.41 |
| Enterprise Value (mil) | 55.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.56% |
| Cost of Debt | 4.29% |
| WACC | 8.17% |