As of 2024-12-14, the Intrinsic Value of Victorian Plumbing Group PLC (VIC.L) is
83.49 GBP. This VIC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.50 GBP, the upside of Victorian Plumbing Group PLC is
-23.10%.
The range of the Intrinsic Value is 60.83 - 136.49 GBP
83.49 GBP
Intrinsic Value
VIC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.83 - 136.49 |
83.49 |
-23.1% |
| DCF (Growth 10y) |
70.05 - 146.41 |
93.06 |
-14.2% |
| DCF (EBITDA 5y) |
88.33 - 93.46 |
90.85 |
-16.3% |
| DCF (EBITDA 10y) |
95.99 - 107.14 |
101.38 |
-6.6% |
| Fair Value |
89.61 - 89.61 |
89.61 |
-17.41% |
| P/E |
108.49 - 108.60 |
108.55 |
0.0% |
| EV/EBITDA |
108.57 - 108.68 |
108.62 |
0.1% |
| EPV |
59.49 - 73.02 |
66.26 |
-38.9% |
| DDM - Stable |
41.72 - 124.96 |
83.34 |
-23.2% |
| DDM - Multi |
57.44 - 127.87 |
78.62 |
-27.5% |
VIC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
366.28 |
| Beta |
0.15 |
| Outstanding shares (mil) |
3.38 |
| Enterprise Value (mil) |
376.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.30% |
| Cost of Debt |
4.52% |
| WACC |
7.25% |