As of 2025-09-12, the Intrinsic Value of Vistry Group PLC (VTY.L) is 63.04 GBP. This VTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 585.40 GBP, the upside of Vistry Group PLC is -89.20%.
The range of the Intrinsic Value is (23.08) - 262.10 GBP
Based on its market price of 585.40 GBP and our intrinsic valuation, Vistry Group PLC (VTY.L) is overvalued by 89.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.08) - 262.10 | 63.04 | -89.2% |
| DCF (Growth 10y) | 302.32 - 1,009.13 | 517.67 | -11.6% |
| DCF (EBITDA 5y) | 337.37 - 793.64 | 542.42 | -7.3% |
| DCF (EBITDA 10y) | 483.18 - 1,095.74 | 745.81 | 27.4% |
| Fair Value | 492.18 - 492.18 | 492.18 | -15.92% |
| P/E | 242.35 - 553.84 | 437.16 | -25.3% |
| EV/EBITDA | 287.71 - 645.46 | 428.95 | -26.7% |
| EPV | 598.74 - 860.02 | 729.38 | 24.6% |
| DDM - Stable | 147.49 - 423.18 | 285.33 | -51.3% |
| DDM - Multi | 730.35 - 1,723.33 | 1,036.89 | 77.1% |
| Market Cap (mil) | 1,889.57 |
| Beta | 2.07 |
| Outstanding shares (mil) | 3.23 |
| Enterprise Value (mil) | 2,166.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.43% |
| Cost of Debt | 7.65% |
| WACC | 10.17% |