VCP.L
Victoria PLC
Price:  
70 
GBP
Volume:  
101,058
United Kingdom | Household Durables

VCP.L Intrinsic Value

4.6 %
Upside

What is the intrinsic value of VCP.L?

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.

Is VCP.L undervalued or overvalued?

Based on its market price of 70.00 GBP and our intrinsic valuation, Victoria PLC (VCP.L) is undervalued by 4.6%.

70.00 GBP
Stock Price
73.24 GBP
Intrinsic Value
Intrinsic Value Details

VCP.L Intrinsic Value - Valuation Summary

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%

VCP.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)77
Beta0.23
Outstanding shares (mil)1
Enterprise Value (mil)1,124
Market risk premium6.5%
Cost of Equity19.9%
Cost of Debt8.3%
WACC7.7%