As of 2025-07-04, the Intrinsic Value of Vertu Motors PLC (VTU.L) is 101.86 GBP. This VTU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.90 GBP, the upside of Vertu Motors PLC is 64.60%.
The range of the Intrinsic Value is 81.73 - 129.89 GBP
Based on its market price of 61.90 GBP and our intrinsic valuation, Vertu Motors PLC (VTU.L) is undervalued by 64.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.73 - 129.89 | 101.86 | 64.6% |
| DCF (Growth 10y) | 98.97 - 149.69 | 120.28 | 94.3% |
| DCF (EBITDA 5y) | 57.59 - 74.17 | 67.41 | 8.9% |
| DCF (EBITDA 10y) | 83.72 - 108.12 | 96.75 | 56.3% |
| Fair Value | 145.94 - 145.94 | 145.94 | 135.77% |
| P/E | 55.57 - 83.59 | 74.26 | 20.0% |
| EV/EBITDA | 50.84 - 104.89 | 74.15 | 19.8% |
| EPV | 560.61 - 700.79 | 630.70 | 918.9% |
| DDM - Stable | 26.52 - 49.92 | 38.22 | -38.3% |
| DDM - Multi | 35.42 - 51.98 | 42.13 | -31.9% |
| Market Cap (mil) | 191.96 |
| Beta | 0.52 |
| Outstanding shares (mil) | 3.10 |
| Enterprise Value (mil) | 352.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.47% |
| Cost of Debt | 7.85% |
| WACC | 9.31% |