As of 2024-12-11, the Intrinsic Value of Videndum PLC (VID.L) is
325.71 GBP. This VID.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 269.00 GBP, the upside of Videndum PLC is
21.10%.
The range of the Intrinsic Value is 118.55 - 2,495.13 GBP
325.71 GBP
Intrinsic Value
VID.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.55 - 2,495.13 |
325.71 |
21.1% |
| DCF (Growth 10y) |
218.16 - 3,477.61 |
504.92 |
87.7% |
| DCF (EBITDA 5y) |
176.77 - 310.37 |
237.10 |
-11.9% |
| DCF (EBITDA 10y) |
262.90 - 559.57 |
386.67 |
43.7% |
| Fair Value |
-1,042.01 - -1,042.01 |
-1,042.01 |
-487.36% |
| P/E |
(264.79) - (284.50) |
(284.04) |
-205.6% |
| EV/EBITDA |
126.40 - 189.97 |
159.95 |
-40.5% |
| EPV |
222.32 - 607.69 |
415.00 |
54.3% |
| DDM - Stable |
(489.57) - (2,410.05) |
(1,449.82) |
-639.0% |
| DDM - Multi |
185.79 - 727.23 |
297.94 |
10.8% |
VID.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
254.40 |
| Beta |
-0.44 |
| Outstanding shares (mil) |
0.95 |
| Enterprise Value (mil) |
371.70 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.23% |
| Cost of Debt |
14.83% |
| WACC |
9.19% |