As of 2024-12-15, the Intrinsic Value of Virgin Wines UK PLC (VINO.L) is
137.52 GBP. This VINO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.00 GBP, the upside of Virgin Wines UK PLC is
304.50%.
The range of the Intrinsic Value is 93.08 - 370.15 GBP
137.52 GBP
Intrinsic Value
VINO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.08 - 370.15 |
137.52 |
304.5% |
| DCF (Growth 10y) |
115.43 - 458.90 |
170.91 |
402.7% |
| DCF (EBITDA 5y) |
52.88 - 55.57 |
54.18 |
59.4% |
| DCF (EBITDA 10y) |
73.67 - 82.74 |
77.95 |
129.3% |
| Fair Value |
6.02 - 6.02 |
6.02 |
-82.30% |
| P/E |
33.99 - 34.00 |
33.99 |
-0.0% |
| EV/EBITDA |
33.89 - 34.03 |
33.96 |
-0.1% |
| EPV |
115.06 - 161.74 |
138.40 |
307.1% |
| DDM - Stable |
4.09 - 22.57 |
13.33 |
-60.8% |
| DDM - Multi |
84.23 - 356.19 |
135.63 |
298.9% |
VINO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18.93 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
0.56 |
| Enterprise Value (mil) |
4.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.54% |
| Cost of Debt |
13.86% |
| WACC |
6.44% |