Is WEIR.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Weir Group PLC (WEIR.L) is 1,571.79 GBP. This WEIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,400.00 GBP, the upside of Weir Group PLC is -34.50%. This means that WEIR.L is overvalued by 34.50%.

The range of the Intrinsic Value is 1,176.70 - 2,356.92 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,176.70 - 2,356.92	1,571.79	-34.5%
DCF (Growth 10y)	1,303.09 - 2,422.33	1,682.22	-29.9%
DCF (EBITDA 5y)	1,264.35 - 1,890.94	1,614.02	-32.7%
DCF (EBITDA 10y)	1,325.44 - 1,962.57	1,655.27	-31.0%
Fair Value	3,077.93 - 3,077.93	3,077.93	28.25%
P/E	2,065.81 - 2,602.69	2,363.89	-1.5%
EV/EBITDA	1,504.78 - 2,252.72	1,793.70	-25.3%
EPV	1,149.96 - 1,538.68	1,344.32	-44.0%
DDM - Stable	822.42 - 1,955.23	1,388.82	-42.1%
DDM - Multi	862.12 - 1,556.30	1,106.17	-53.9%