As of 2024-12-14, the Intrinsic Value of Deliveroo PLC (ROO.L) is
206.71 GBP. This ROO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.90 GBP, the upside of Deliveroo PLC is
39.80%.
The range of the Intrinsic Value is 154.12 - 331.41 GBP
206.71 GBP
Intrinsic Value
ROO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.12 - 331.41 |
206.71 |
39.8% |
| DCF (Growth 10y) |
224.41 - 484.85 |
302.26 |
104.4% |
| DCF (EBITDA 5y) |
166.87 - 199.00 |
185.41 |
25.4% |
| DCF (EBITDA 10y) |
227.55 - 297.23 |
262.98 |
77.8% |
| Fair Value |
32.66 - 32.66 |
32.66 |
-77.92% |
| P/E |
73.23 - 112.14 |
81.00 |
-45.2% |
| EV/EBITDA |
78.05 - 127.17 |
94.98 |
-35.8% |
| EPV |
(85.31) - (127.47) |
(106.39) |
-171.9% |
| DDM - Stable |
26.35 - 79.70 |
53.03 |
-64.1% |
| DDM - Multi |
126.12 - 304.99 |
179.44 |
21.3% |
ROO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,188.03 |
| Beta |
0.45 |
| Outstanding shares (mil) |
14.79 |
| Enterprise Value (mil) |
1,886.63 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.20% |
| Cost of Debt |
4.46% |
| WACC |
10.06% |