As of 2024-12-13, the Intrinsic Value of Vertu Motors PLC (VTU.L) is
116.75 GBP. This VTU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.50 GBP, the upside of Vertu Motors PLC is
86.80%.
The range of the Intrinsic Value is 96.64 - 144.34 GBP
116.75 GBP
Intrinsic Value
VTU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.64 - 144.34 |
116.75 |
86.8% |
| DCF (Growth 10y) |
114.53 - 164.29 |
135.62 |
117.0% |
| DCF (EBITDA 5y) |
65.89 - 83.11 |
74.22 |
18.7% |
| DCF (EBITDA 10y) |
92.12 - 115.58 |
103.23 |
65.2% |
| Fair Value |
194.82 - 194.82 |
194.82 |
211.72% |
| P/E |
75.90 - 117.52 |
99.68 |
59.5% |
| EV/EBITDA |
52.72 - 112.30 |
83.87 |
34.2% |
| EPV |
516.97 - 635.83 |
576.40 |
822.2% |
| DDM - Stable |
36.24 - 63.29 |
49.77 |
-20.4% |
| DDM - Multi |
43.97 - 60.33 |
50.90 |
-18.6% |
VTU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
206.22 |
| Beta |
1.20 |
| Outstanding shares (mil) |
3.30 |
| Enterprise Value (mil) |
343.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.57% |
| Cost of Debt |
7.10% |
| WACC |
9.39% |