As of 2024-12-15, the Intrinsic Value of John Wood Group PLC (WG.L) is
671.99 GBP. This WG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.50 GBP, the upside of John Wood Group PLC is
866.90%.
The range of the Intrinsic Value is 268.09 - 15,480.49 GBP
671.99 GBP
Intrinsic Value
WG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
268.09 - 15,480.49 |
671.99 |
866.9% |
| DCF (Growth 10y) |
364.67 - 18,499.89 |
850.33 |
1123.5% |
| DCF (EBITDA 5y) |
106.15 - 201.07 |
151.98 |
118.7% |
| DCF (EBITDA 10y) |
221.07 - 459.52 |
323.62 |
365.6% |
| Fair Value |
-3,210.41 - -3,210.41 |
-3,210.41 |
-4,719.29% |
| P/E |
(893.78) - 54.78 |
(485.90) |
-799.1% |
| EV/EBITDA |
(53.81) - 75.05 |
10.05 |
-85.5% |
| EPV |
116.39 - 602.41 |
359.40 |
417.1% |
| DDM - Stable |
(1,459.03) - (5,299.06) |
(3,379.05) |
-4961.9% |
| DDM - Multi |
457.99 - 1,327.98 |
685.34 |
886.1% |
WG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
457.20 |
| Beta |
2.77 |
| Outstanding shares (mil) |
6.58 |
| Enterprise Value (mil) |
1,458.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.37% |
| Cost of Debt |
10.00% |
| WACC |
7.90% |