As of 2024-12-15, the Intrinsic Value of Vesuvius PLC (VSVS.L) is
648.65 GBP. This VSVS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 435.50 GBP, the upside of Vesuvius PLC is
48.90%.
The range of the Intrinsic Value is 480.05 - 976.93 GBP
648.65 GBP
Intrinsic Value
VSVS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
480.05 - 976.93 |
648.65 |
48.9% |
| DCF (Growth 10y) |
503.75 - 945.26 |
655.15 |
50.4% |
| DCF (EBITDA 5y) |
442.72 - 564.96 |
504.45 |
15.8% |
| DCF (EBITDA 10y) |
491.15 - 646.06 |
565.68 |
29.9% |
| Fair Value |
811.13 - 811.13 |
811.13 |
86.25% |
| P/E |
455.62 - 797.61 |
609.41 |
39.9% |
| EV/EBITDA |
402.77 - 668.28 |
461.16 |
5.9% |
| EPV |
408.39 - 571.39 |
489.89 |
12.5% |
| DDM - Stable |
256.50 - 600.63 |
428.56 |
-1.6% |
| DDM - Multi |
403.98 - 696.32 |
507.90 |
16.6% |
VSVS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,111.38 |
| Beta |
1.96 |
| Outstanding shares (mil) |
2.55 |
| Enterprise Value (mil) |
1,428.78 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.61% |
| Cost of Debt |
4.35% |
| WACC |
8.66% |