As of 2025-12-13, the Intrinsic Value of VP PLC (VP.L) is 600.32 GBP. This VP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 530.00 GBP, the upside of VP PLC is 13.30%.
The range of the Intrinsic Value is 360.57 - 1,035.48 GBP
Based on its market price of 530.00 GBP and our intrinsic valuation, VP PLC (VP.L) is undervalued by 13.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 360.57 - 1,035.48 | 600.32 | 13.3% |
| DCF (Growth 10y) | 407.62 - 1,060.78 | 640.78 | 20.9% |
| DCF (EBITDA 5y) | 526.13 - 793.49 | 575.76 | 8.6% |
| DCF (EBITDA 10y) | 609.68 - 962.96 | 703.23 | 32.7% |
| Fair Value | 496.20 - 496.20 | 496.20 | -6.38% |
| P/E | 278.27 - 718.58 | 469.88 | -11.3% |
| EV/EBITDA | 520.05 - 2,140.02 | 1,200.11 | 126.4% |
| EPV | 972.30 - 1,565.51 | 1,268.90 | 139.4% |
| DDM - Stable | 167.18 - 326.59 | 246.88 | -53.4% |
| DDM - Multi | 632.83 - 875.59 | 729.63 | 37.7% |
| Market Cap (mil) | 213.09 |
| Beta | 0.35 |
| Outstanding shares (mil) | 0.40 |
| Enterprise Value (mil) | 434.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.89% |
| Cost of Debt | 5.78% |
| WACC | 6.21% |