WCW.L
Walker Crips Group PLC
Price:  
14.00 
GBP
Volume:  
38,701.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCW.L Intrinsic Value

-27.10 %
Upside

What is the intrinsic value of WCW.L?

As of 2025-07-07, the Intrinsic Value of Walker Crips Group PLC (WCW.L) is 10.21 GBP. This WCW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.00 GBP, the upside of Walker Crips Group PLC is -27.10%.

The range of the Intrinsic Value is 1.03 - 13.67 GBP

Is WCW.L undervalued or overvalued?

Based on its market price of 14.00 GBP and our intrinsic valuation, Walker Crips Group PLC (WCW.L) is overvalued by 27.10%.

14.00 GBP
Stock Price
10.21 GBP
Intrinsic Value
Intrinsic Value Details

WCW.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.03 - 13.67 10.21 -27.1%
DCF (Growth 10y) 14.78 - 6.82 12.56 -10.3%
DCF (EBITDA 5y) 20.73 - 21.46 20.81 48.6%
DCF (EBITDA 10y) 18.67 - 19.11 18.63 33.1%
Fair Value -54.14 - -54.14 -54.14 -486.69%
P/E (19.49) - 9.16 (8.92) -163.7%
EV/EBITDA 25.94 - 31.28 27.25 94.7%
EPV 151.58 - 197.56 174.57 1146.9%
DDM - Stable (19.04) - (55.47) (37.25) -366.1%
DDM - Multi 6.41 - 14.67 8.94 -36.2%

WCW.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5.96
Beta 0.16
Outstanding shares (mil) 0.43
Enterprise Value (mil) -4.74
Market risk premium 5.98%
Cost of Equity 7.74%
Cost of Debt 5.50%
WACC 6.41%