As of 2025-05-17, the Intrinsic Value of Van Elle Holdings PLC (VANL.L) is 63.11 GBP. This VANL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.00 GBP, the upside of Van Elle Holdings PLC is 61.80%.
The range of the Intrinsic Value is 51.95 - 80.50 GBP
Based on its market price of 39.00 GBP and our intrinsic valuation, Van Elle Holdings PLC (VANL.L) is undervalued by 61.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.95 - 80.50 | 63.11 | 61.8% |
| DCF (Growth 10y) | 58.09 - 87.57 | 69.68 | 78.7% |
| DCF (EBITDA 5y) | 38.70 - 68.67 | 51.04 | 30.9% |
| DCF (EBITDA 10y) | 48.35 - 77.74 | 60.26 | 54.5% |
| Fair Value | 92.46 - 92.46 | 92.46 | 137.07% |
| P/E | 36.02 - 53.48 | 44.19 | 13.3% |
| EV/EBITDA | 33.67 - 71.71 | 51.11 | 31.1% |
| EPV | 44.07 - 60.58 | 52.33 | 34.2% |
| DDM - Stable | 24.66 - 49.38 | 37.02 | -5.1% |
| DDM - Multi | 43.26 - 67.62 | 52.78 | 35.3% |
| Market Cap (mil) | 41.12 |
| Beta | 0.40 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 45.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.12% |
| Cost of Debt | 5.27% |
| WACC | 8.39% |