As of 2025-05-15, the Intrinsic Value of Vertu Motors PLC (VTU.L) is 118.75 GBP. This VTU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.80 GBP, the upside of Vertu Motors PLC is 83.30%.
The range of the Intrinsic Value is 88.53 - 166.39 GBP
Based on its market price of 64.80 GBP and our intrinsic valuation, Vertu Motors PLC (VTU.L) is undervalued by 83.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.53 - 166.39 | 118.75 | 83.3% |
| DCF (Growth 10y) | 109.96 - 195.22 | 143.22 | 121.0% |
| DCF (EBITDA 5y) | 62.85 - 91.56 | 77.76 | 20.0% |
| DCF (EBITDA 10y) | 96.75 - 141.19 | 118.26 | 82.5% |
| Fair Value | 152.20 - 152.20 | 152.20 | 134.88% |
| P/E | 64.90 - 113.05 | 91.74 | 41.6% |
| EV/EBITDA | 38.54 - 111.30 | 78.69 | 21.4% |
| EPV | 505.78 - 716.30 | 611.04 | 843.0% |
| DDM - Stable | 28.97 - 56.47 | 42.72 | -34.1% |
| DDM - Multi | 53.12 - 80.81 | 64.10 | -1.1% |
| Market Cap (mil) | 204.87 |
| Beta | 0.59 |
| Outstanding shares (mil) | 3.16 |
| Enterprise Value (mil) | 380.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.71% |
| Cost of Debt | 7.91% |
| WACC | 9.23% |