As of 2026-09-12, the Intrinsic Value of Weir Group PLC (WEIR.L) is 1,428.80 GBP. This WEIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,722.00 GBP, the upside of Weir Group PLC is -47.50%.
The range of the Intrinsic Value is 934.07 - 2,501.42 GBP
Based on its market price of 2,722.00 GBP and our intrinsic valuation, Weir Group PLC (WEIR.L) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 934.07 - 2,501.42 | 1,428.80 | -47.5% |
| DCF (Growth 10y) | 1,195.02 - 2,842.60 | 1,721.10 | -36.8% |
| DCF (EBITDA 5y) | 1,300.59 - 1,801.82 | 1,528.14 | -43.9% |
| DCF (EBITDA 10y) | 1,363.38 - 2,015.03 | 1,653.43 | -39.3% |
| Fair Value | 2,684.57 - 2,684.57 | 2,684.57 | -1.37% |
| P/E | 2,100.41 - 2,690.47 | 2,382.11 | -12.5% |
| EV/EBITDA | 1,658.37 - 2,170.33 | 1,856.32 | -31.8% |
| EPV | 853.77 - 1,377.48 | 1,115.63 | -59.0% |
| DDM - Stable | 674.83 - 1,773.92 | 1,224.37 | -55.0% |
| DDM - Multi | 970.53 - 1,926.67 | 1,285.08 | -52.8% |
| Market Cap (mil) | 6,666.67 |
| Beta | 1.86 |
| Outstanding shares (mil) | 2.45 |
| Enterprise Value (mil) | 8,115.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.29% |
| Cost of Debt | 4.91% |
| WACC | 9.74% |