As of 2024-12-15, the Intrinsic Value of Ventus VCT PLC (VEN.L) is
282.82 GBP. This VEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.50 GBP, the upside of Ventus VCT PLC is
251.30%.
The range of the Intrinsic Value is 240.26 - 345.91 GBP
282.82 GBP
Intrinsic Value
VEN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
240.26 - 345.91 |
282.82 |
251.3% |
| DCF (Growth 10y) |
288.90 - 409.02 |
337.48 |
319.2% |
| DCF (EBITDA 5y) |
129.55 - 163.16 |
141.10 |
75.3% |
| DCF (EBITDA 10y) |
193.60 - 238.40 |
210.42 |
161.4% |
| Fair Value |
106.37 - 106.37 |
106.37 |
32.14% |
| P/E |
71.78 - 184.67 |
109.47 |
36.0% |
| EV/EBITDA |
72.42 - 102.87 |
84.75 |
5.3% |
| EPV |
107.67 - 135.13 |
121.40 |
50.8% |
| DDM - Stable |
117.15 - 232.29 |
174.72 |
117.0% |
| DDM - Multi |
136.92 - 205.86 |
164.06 |
103.8% |
VEN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26.30 |
| Beta |
0.16 |
| Outstanding shares (mil) |
0.33 |
| Enterprise Value (mil) |
25.50 |
| Market risk premium |
5.34% |
| Cost of Equity |
10.98% |
| Cost of Debt |
5.00% |
| WACC |
7.51% |