As of 2025-07-03, the Intrinsic Value of Victoria PLC (VCP.L) is 73.24 GBP. This VCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.00 GBP, the upside of Victoria PLC is 4.6%.
The range of the Intrinsic Value is (433.82) - 14,420.83 GBP.
Based on its market price of 70.00 GBP and our intrinsic valuation, Victoria PLC (VCP.L) is undervalued by 4.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (433.82) - 14,420.83 | 73.24 | 4.6% | |
DCF (EBITDA Exit 10Y) | (98.63) - 570.64 | 148.67 | 112.4% | |
Peter Lynch Fair Value | -1,168.7 - -1,168.7 | -1,168.7 | -1769.57% | |
P/E Multiples | (2,416.85) - (3,005.86) | (2,763.95) | -4048.5% | |
EV/EBITDA Multiples | (799.48) - 299.53 | (296.44) | -523.5% | |
Dividend Discount Model - Multi Stages | 50.33 - 99.01 | 68.14 | -2.7% |
Market Cap (mil) | 77 |
Beta | 0.23 |
Outstanding shares (mil) | 1 |
Enterprise Value (mil) | 1,124 |
Market risk premium | 6.5% |
Cost of Equity | 19.9% |
Cost of Debt | 8.3% |
WACC | 7.7% |