As of 2024-12-11, the Intrinsic Value of Volex PLC (VLX.L) is
237.37 GBP. This VLX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 280.00 GBP, the upside of Volex PLC is
-15.20%.
The range of the Intrinsic Value is 148.35 - 485.41 GBP
237.37 GBP
Intrinsic Value
VLX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
148.35 - 485.41 |
237.37 |
-15.2% |
| DCF (Growth 10y) |
298.46 - 888.25 |
454.92 |
62.5% |
| DCF (EBITDA 5y) |
229.38 - 305.33 |
258.95 |
-7.5% |
| DCF (EBITDA 10y) |
297.46 - 422.08 |
348.25 |
24.4% |
| Fair Value |
431.57 - 431.57 |
431.57 |
54.13% |
| P/E |
265.76 - 334.67 |
293.03 |
4.7% |
| EV/EBITDA |
266.30 - 352.11 |
305.54 |
9.1% |
| EPV |
564.53 - 818.36 |
691.44 |
146.9% |
| DDM - Stable |
151.65 - 478.64 |
315.15 |
12.6% |
| DDM - Multi |
243.88 - 600.11 |
347.03 |
23.9% |
VLX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
500.26 |
| Beta |
0.95 |
| Outstanding shares (mil) |
1.79 |
| Enterprise Value (mil) |
621.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.61% |
| Cost of Debt |
6.76% |
| WACC |
7.91% |