As of 2025-07-19, the Intrinsic Value of Walker Crips Group PLC (WCW.L) is 10.20 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 0.96 - 13.68 GBP
Based on its market price of 14.00 GBP and our intrinsic valuation, Walker Crips Group PLC (WCW.L) is overvalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.96 - 13.68 | 10.20 | -27.1% |
| DCF (Growth 10y) | 14.78 - 6.77 | 12.56 | -10.3% |
| DCF (EBITDA 5y) | 20.81 - 21.46 | 20.85 | 48.9% |
| DCF (EBITDA 10y) | 18.74 - 19.11 | 18.66 | 33.3% |
| Fair Value | -54.14 - -54.14 | -54.14 | -486.69% |
| P/E | (20.27) - 9.16 | (9.21) | -165.8% |
| EV/EBITDA | 26.06 - 31.24 | 27.35 | 95.4% |
| EPV | 151.52 - 197.81 | 174.66 | 1147.6% |
| DDM - Stable | (19.02) - (55.64) | (37.33) | -366.7% |
| DDM - Multi | 6.40 - 14.72 | 8.94 | -36.1% |
| 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% |