As of 2024-12-12, the Intrinsic Value of Van Elle Holdings PLC (VANL.L) is 61.21 GBP. This VANL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.00 GBP, the upside of Van Elle Holdings PLC is 61.10%.

The range of the Intrinsic Value is 52.87 - 73.10 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	52.87 - 73.10	61.21	61.1%
DCF (Growth 10y)	57.37 - 77.36	65.66	72.8%
DCF (EBITDA 5y)	43.64 - 76.05	59.80	57.4%
DCF (EBITDA 10y)	50.65 - 79.32	64.38	69.4%
Fair Value	97.36 - 97.36	97.36	156.22%
P/E	31.00 - 40.54	35.47	-6.7%
EV/EBITDA	42.22 - 90.15	61.87	62.8%
EPV	45.83 - 57.35	51.59	35.8%
DDM - Stable	26.25 - 47.80	37.02	-2.6%
DDM - Multi	38.41 - 54.48	45.06	18.6%