VCP.L
Victoria PLC
Price:  
73.00 
GBP
Volume:  
282,396.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCP.L Intrinsic Value

1.50 %
Upside

What is the intrinsic value of VCP.L?

As of 2025-07-07, the Intrinsic Value of Victoria PLC (VCP.L) is 74.10 GBP. This VCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.00 GBP, the upside of Victoria PLC is 1.50%.

The range of the Intrinsic Value is (474.45) - 16,272.99 GBP

Is VCP.L undervalued or overvalued?

Based on its market price of 73.00 GBP and our intrinsic valuation, Victoria PLC (VCP.L) is undervalued by 1.50%.

73.00 GBP
Stock Price
74.10 GBP
Intrinsic Value
Intrinsic Value Details

VCP.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (474.45) - 16,272.99 74.10 1.5%
DCF (Growth 10y) (68.38) - 29,458.62 901.37 1134.7%
DCF (EBITDA 5y) (412.50) - (141.70) (1,234.50) -123450.0%
DCF (EBITDA 10y) (104.87) - 620.68 165.80 127.1%
Fair Value -1,268.07 - -1,268.07 -1,268.07 -1,837.08%
P/E (2,612.23) - (3,241.19) (2,986.31) -4190.8%
EV/EBITDA (822.58) - 325.00 (295.51) -504.8%
EPV 32.41 - 1,719.08 875.75 1099.7%
DDM - Stable (791.43) - (1,854.06) (1,322.75) -1912.0%
DDM - Multi 50.71 - 108.45 71.04 -2.7%

VCP.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 74.29
Beta 0.27
Outstanding shares (mil) 1.02
Enterprise Value (mil) 1,121.49
Market risk premium 5.98%
Cost of Equity 20.37%
Cost of Debt 8.31%
WACC 7.74%