As of 2025-05-22, the Intrinsic Value of Vistry Group PLC (VTY.L) is 635.88 GBP. This VTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 602.00 GBP, the upside of Vistry Group PLC is 5.60%.
The range of the Intrinsic Value is 384.38 - 1,257.00 GBP
Based on its market price of 602.00 GBP and our intrinsic valuation, Vistry Group PLC (VTY.L) is undervalued by 5.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 384.38 - 1,257.00 | 635.88 | 5.6% |
| DCF (Growth 10y) | 788.59 - 2,193.94 | 1,197.21 | 98.9% |
| DCF (EBITDA 5y) | 688.88 - 1,278.10 | 1,001.55 | 66.4% |
| DCF (EBITDA 10y) | 930.13 - 1,748.16 | 1,328.94 | 120.8% |
| Fair Value | 490.17 - 490.17 | 490.17 | -18.58% |
| P/E | 249.17 - 557.05 | 422.14 | -29.9% |
| EV/EBITDA | 387.22 - 631.26 | 557.08 | -7.5% |
| EPV | 516.33 - 765.95 | 641.14 | 6.5% |
| DDM - Stable | 151.19 - 467.36 | 309.28 | -48.6% |
| DDM - Multi | 767.68 - 1,960.57 | 1,117.14 | 85.6% |
| Market Cap (mil) | 1,951.13 |
| Beta | 1.97 |
| Outstanding shares (mil) | 3.24 |
| Enterprise Value (mil) | 2,228.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.03% |
| Cost of Debt | 7.65% |
| WACC | 9.85% |