As of 2024-12-14, the Intrinsic Value of Vectura Group PLC (VEC.L) is
253.15 GBP. This VEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.80 GBP, the upside of Vectura Group PLC is
53.60%.
The range of the Intrinsic Value is 211.97 - 320.89 GBP
253.15 GBP
Intrinsic Value
VEC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
211.97 - 320.89 |
253.15 |
53.6% |
| DCF (Growth 10y) |
235.92 - 353.83 |
280.74 |
70.3% |
| DCF (EBITDA 5y) |
171.77 - 202.07 |
183.89 |
11.6% |
| DCF (EBITDA 10y) |
204.27 - 249.62 |
223.38 |
35.5% |
| Fair Value |
10.68 - 10.68 |
10.68 |
-93.52% |
| P/E |
158.67 - 269.26 |
224.59 |
36.3% |
| EV/EBITDA |
132.36 - 202.07 |
162.89 |
-1.2% |
| EPV |
174.46 - 241.27 |
207.87 |
26.1% |
| DDM - Stable |
116.54 - 247.22 |
181.88 |
10.4% |
| DDM - Multi |
151.37 - 250.75 |
188.84 |
14.6% |
VEC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,010.47 |
| Beta |
0.46 |
| Outstanding shares (mil) |
6.13 |
| Enterprise Value (mil) |
936.07 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.39% |
| Cost of Debt |
5.00% |
| WACC |
8.37% |