As of 2024-12-11, the Intrinsic Value of Victrex PLC (VCT.L) is
749.75 GBP. This VCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,108.00 GBP, the upside of Victrex PLC is
-32.30%.
The range of the Intrinsic Value is 574.74 - 1,102.42 GBP
749.75 GBP
Intrinsic Value
VCT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
574.74 - 1,102.42 |
749.75 |
-32.3% |
| DCF (Growth 10y) |
619.09 - 1,112.94 |
785.30 |
-29.1% |
| DCF (EBITDA 5y) |
592.36 - 1,245.31 |
897.18 |
-19.0% |
| DCF (EBITDA 10y) |
633.26 - 1,230.98 |
894.99 |
-19.2% |
| Fair Value |
179.13 - 179.13 |
179.13 |
-83.83% |
| P/E |
474.35 - 1,178.95 |
878.47 |
-20.7% |
| EV/EBITDA |
488.94 - 1,193.51 |
983.40 |
-11.2% |
| EPV |
558.09 - 815.84 |
686.96 |
-38.0% |
| DDM - Stable |
221.50 - 573.23 |
397.37 |
-64.1% |
| DDM - Multi |
675.67 - 1,155.88 |
836.80 |
-24.5% |
VCT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
949.44 |
| Beta |
1.30 |
| Outstanding shares (mil) |
0.86 |
| Enterprise Value (mil) |
999.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.47% |
| Cost of Debt |
4.58% |
| WACC |
10.14% |