As of 2026-03-13, the Intrinsic Value of Various Eateries PLC (VARE.L) is 29.84 GBP. This VARE.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 15.25 GBP, the upside of Various Eateries PLC is 95.70%.
The range of the Intrinsic Value is 12.43 - 87.20 GBP
Based on its market price of 15.25 GBP and our intrinsic valuation, Various Eateries PLC (VARE.L) is undervalued by 95.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.91) - 12.45 | (3.95) | -125.9% |
| DCF (Growth 10y) | 12.43 - 87.20 | 29.84 | 95.7% |
| DCF (EBITDA 5y) | 13.39 - 46.74 | 30.01 | 96.8% |
| DCF (EBITDA 10y) | 24.89 - 75.75 | 48.38 | 217.3% |
| Fair Value | -20.09 - -20.09 | -20.09 | -231.74% |
| P/E | (13.16) - (17.95) | (15.56) | -202.1% |
| EV/EBITDA | 1.03 - 70.34 | 27.53 | 80.5% |
| EPV | (19.47) - (21.82) | (20.64) | -235.4% |
| DDM - Stable | (10.21) - (31.17) | (20.69) | -235.7% |
| DDM - Multi | 3.81 - 9.93 | 5.61 | -63.2% |
| Market Cap (mil) | 23.63 |
| Beta | 1.14 |
| Outstanding shares (mil) | 1.55 |
| Enterprise Value (mil) | 48.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.59% |
| Cost of Debt | 5.58% |
| WACC | 7.08% |