As of 2025-07-03, the Intrinsic Value of Victrex PLC (VCT.L) is 578.31 GBP. This VCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 784.00 GBP, the upside of Victrex PLC is -26.2%.

The range of the Intrinsic Value is 417.26 - 942.97 GBP.

Is VCT.L undervalued or overvalued?

Based on its market price of 784.00 GBP and our intrinsic valuation, Victrex PLC (VCT.L) is overvalued by 26.2%.

784.00 GBP

Stock Price

578.31 GBP

Intrinsic Value

Intrinsic Value Details

VCT.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	417.26 - 942.97	578.31	-26.2%
DCF (Growth Exit 10Y)	420.61 - 863.58	558.50	-28.8%
DCF (EBITDA Exit 5Y)	433.46 - 643.04	557.94	-28.8%
DCF (EBITDA Exit 10Y)	444.58 - 672.87	565.36	-27.9%
Peter Lynch Fair Value	177.67 - 177.67	177.67	-77.34%
P/E Multiples	375.93 - 734.14	518.96	-33.8%
EV/EBITDA Multiples	544.14 - 925.08	750.09	-4.3%
Earnings Power Value	482.79 - 700.21	591.50	-24.6%
Dividend Discount Model - Stable	244.1 - 695.76	469.93	-40.1%
Dividend Discount Model - Multi Stages	264.83 - 490.43	335.70	-57.2%

VCT.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Dottikon Es Holding AG	111.31 - 743.49	188.52	-37.5%
Robertet SA	361.02 - 771.01	492.46	-39.6%
Borregaard ASA	99.46 - 280.52	148.33	-25.7%
AlzChem Group AG	83.82 - 306.4	125.47	-5.7%
Elementis PLC	49 - 244.61	92.06	-43.9%
Gurit Holding AG	191.76 - 887.97	315.34	175.2%
Scapa Group PLC	89.96 - 89.96	89.96	-58.1%
PCC Rokita SA	62.16 - 128.88	84.56	27.7%
Treatt PLC	172.69 - 336.21	226.42	-11.2%
Nabaltec AG	26.89 - 41.67	32.57	117.9%

VCT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	655
Beta	1.42
Outstanding shares (mil)	1
Enterprise Value (mil)	696

Market risk premium	6.5%
Cost of Equity	10.4%
Cost of Debt	4.3%
WACC	9.9%