As of 2024-12-15, the Intrinsic Value of Wentworth Resources PLC (WEN.L) is
5.77 GBP. This WEN.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 32.50 GBP, the upside of Wentworth Resources PLC is
-82.20%.
The range of the Intrinsic Value is 7.33 - 3.47 GBP
WEN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(104.77) - (10.85) |
(27.26) |
-183.9% |
| DCF (Growth 10y) |
(8.70) - (82.49) |
(21.72) |
-166.8% |
| DCF (EBITDA 5y) |
7.33 - 3.47 |
5.77 |
-82.2% |
| DCF (EBITDA 10y) |
3.84 - (0.05) |
2.24 |
-93.1% |
| Fair Value |
-30.69 - -30.69 |
-30.69 |
-194.42% |
| P/E |
(39.77) - (53.88) |
(48.02) |
-247.8% |
| EV/EBITDA |
30.97 - 92.40 |
57.91 |
78.2% |
| EPV |
85.91 - 110.60 |
98.26 |
202.3% |
| DDM - Stable |
(80.03) - (486.29) |
(283.16) |
-971.3% |
| DDM - Multi |
(19.49) - (92.42) |
(32.23) |
-199.2% |
WEN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58.16 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
1.79 |
| Enterprise Value (mil) |
25.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.25% |
| Cost of Debt |
5.00% |
| WACC |
7.25% |