As of 2025-11-17, the Intrinsic Value of Wentworth Resources PLC (WEN.L) is 3.70 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 -88.60%.
The range of the Intrinsic Value is 7.09 - (0.29) GBP
Based on its market price of 32.50 GBP and our intrinsic valuation, Wentworth Resources PLC (WEN.L) is overvalued by 88.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (98.69) - (8.55) | (23.55) | -172.5% |
| DCF (Growth 10y) | (6.70) - (77.68) | (18.64) | -157.4% |
| DCF (EBITDA 5y) | 7.09 - (0.29) | 3.70 | -88.6% |
| DCF (EBITDA 10y) | 3.90 - (2.68) | 0.99 | -96.9% |
| Fair Value | -29.40 - -29.40 | -29.40 | -190.46% |
| P/E | (39.04) - (57.51) | (54.98) | -269.2% |
| EV/EBITDA | 51.74 - 125.78 | 71.29 | 119.3% |
| EPV | 79.29 - 105.73 | 92.51 | 184.6% |
| DDM - Stable | (71.26) - (459.13) | (265.19) | -916.0% |
| DDM - Multi | (17.22) - (87.23) | (28.86) | -188.8% |
| Market Cap (mil) | 58.16 |
| Beta | -0.09 |
| Outstanding shares (mil) | 1.79 |
| Enterprise Value (mil) | 27.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.00% |
| WACC | 7.46% |