As of 2024-12-12, the Intrinsic Value of Various Eateries PLC (VARE.L) is
14.92 GBP. This VARE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.50 GBP, the upside of Various Eateries PLC is
-14.70%.
The range of the Intrinsic Value is 2.86 - 60.82 GBP
14.92 GBP
Intrinsic Value
VARE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.86 - 60.82 |
14.92 |
-14.7% |
| DCF (Growth 10y) |
66.92 - 307.18 |
117.01 |
568.6% |
| DCF (EBITDA 5y) |
50.23 - 93.23 |
75.07 |
329.0% |
| DCF (EBITDA 10y) |
101.42 - 186.20 |
147.19 |
741.1% |
| Fair Value |
-17.82 - -17.82 |
-17.82 |
-201.85% |
| P/E |
(43.78) - (72.44) |
(68.09) |
-489.1% |
| EV/EBITDA |
(8.69) - 18.43 |
4.40 |
-74.9% |
| EPV |
(38.44) - (49.18) |
(43.81) |
-350.3% |
| DDM - Stable |
(36.82) - (100.19) |
(68.50) |
-491.4% |
| DDM - Multi |
11.45 - 24.20 |
15.55 |
-11.2% |
VARE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30.63 |
| Beta |
0.10 |
| Outstanding shares (mil) |
1.75 |
| Enterprise Value (mil) |
57.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.99% |
| Cost of Debt |
5.50% |
| WACC |
5.49% |