As of 2025-11-19, the Intrinsic Value of Velocity Composites PLC (VEL.L) is 8.19 GBP. This VEL.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.75 GBP, the upside of Velocity Composites PLC is -51.10%.
The range of the Intrinsic Value is 4.83 - 10.19 GBP
Based on its market price of 16.75 GBP and our intrinsic valuation, Velocity Composites PLC (VEL.L) is overvalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.33) - (10.57) | (11.52) | -168.8% |
| DCF (Growth 10y) | (3.24) - 1.71 | (1.55) | -109.2% |
| DCF (EBITDA 5y) | 4.83 - 10.19 | 8.19 | -51.1% |
| DCF (EBITDA 10y) | 7.90 - 16.54 | 12.80 | -23.6% |
| Fair Value | -6.15 - -6.15 | -6.15 | -136.73% |
| P/E | (36.01) - (29.75) | (35.35) | -311.0% |
| EV/EBITDA | 12.07 - 16.83 | 15.55 | -7.1% |
| EPV | (22.35) - (26.91) | (24.63) | -247.1% |
| DDM - Stable | (7.92) - (19.48) | (13.70) | -181.8% |
| DDM - Multi | (0.15) - (0.19) | (0.16) | -101.0% |
| Market Cap (mil) | 10.06 |
| Beta | 1.19 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 12.97 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.78% |
| Cost of Debt | 7.15% |
| WACC | 10.59% |