As of 2024-12-13, the Intrinsic Value of Walker Crips Group PLC (WCW.L) is
56.95 GBP. This WCW.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 18.00 GBP, the upside of Walker Crips Group PLC is
216.40%.
The range of the Intrinsic Value is 32.73 - 420.18 GBP
56.95 GBP
Intrinsic Value
WCW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(703.15) - (37.28) |
(79.18) |
-539.9% |
| DCF (Growth 10y) |
32.73 - 420.18 |
56.95 |
216.4% |
| DCF (EBITDA 5y) |
15.52 - 33.34 |
24.20 |
34.5% |
| DCF (EBITDA 10y) |
20.33 - 44.38 |
31.66 |
75.9% |
| Fair Value |
21.61 - 21.61 |
21.61 |
20.04% |
| P/E |
13.09 - 18.83 |
16.48 |
-8.5% |
| EV/EBITDA |
36.68 - 93.62 |
55.54 |
208.5% |
| EPV |
165.87 - 205.53 |
185.70 |
931.7% |
| DDM - Stable |
12.80 - 75.18 |
43.99 |
144.4% |
| DDM - Multi |
41.28 - 179.80 |
66.19 |
267.7% |
WCW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.66 |
| Beta |
0.12 |
| Outstanding shares (mil) |
0.43 |
| Enterprise Value (mil) |
-3.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.87% |
| Cost of Debt |
5.50% |
| WACC |
5.98% |