As of 2024-12-13, the Intrinsic Value of Vistry Group PLC (VTY.L) is
736.00 GBP. This VTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 670.50 GBP, the upside of Vistry Group PLC is
9.80%.
The range of the Intrinsic Value is 410.96 - 2,060.13 GBP
736.00 GBP
Intrinsic Value
VTY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
410.96 - 2,060.13 |
736.00 |
9.8% |
| DCF (Growth 10y) |
931.30 - 4,727.60 |
1,672.19 |
149.4% |
| DCF (EBITDA 5y) |
897.65 - 1,750.90 |
1,293.78 |
93.0% |
| DCF (EBITDA 10y) |
1,250.26 - 3,024.75 |
1,969.68 |
193.8% |
| Fair Value |
1,954.80 - 1,954.80 |
1,954.80 |
191.54% |
| P/E |
821.01 - 1,045.23 |
958.14 |
42.9% |
| EV/EBITDA |
606.67 - 923.11 |
774.86 |
15.6% |
| EPV |
367.35 - 881.38 |
624.36 |
-6.9% |
| DDM - Stable |
595.01 - 1,617.71 |
1,106.36 |
65.0% |
| DDM - Multi |
1,681.94 - 3,612.57 |
2,301.82 |
243.3% |
VTY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,195.89 |
| Beta |
2.08 |
| Outstanding shares (mil) |
3.27 |
| Enterprise Value (mil) |
2,612.69 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.27% |
| Cost of Debt |
21.67% |
| WACC |
11.82% |