As of 2026-02-14, the Intrinsic Value of Wincanton PLC (WIN.L) is 385.75 GBP. This WIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 605.00 GBP, the upside of Wincanton PLC is -36.20%.
The range of the Intrinsic Value is 228.52 - 780.39 GBP
Based on its market price of 605.00 GBP and our intrinsic valuation, Wincanton PLC (WIN.L) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.52 - 780.39 | 385.75 | -36.2% |
| DCF (Growth 10y) | 235.09 - 718.18 | 374.41 | -38.1% |
| DCF (EBITDA 5y) | 176.90 - 250.07 | 213.93 | -64.6% |
| DCF (EBITDA 10y) | 210.75 - 319.04 | 262.27 | -56.7% |
| Fair Value | 104.67 - 104.67 | 104.67 | -82.70% |
| P/E | 316.94 - 440.77 | 393.04 | -35.0% |
| EV/EBITDA | 321.76 - 563.76 | 454.42 | -24.9% |
| EPV | 7,165.44 - 10,649.86 | 8,907.62 | 1372.3% |
| DDM - Stable | 167.37 - 479.21 | 323.29 | -46.6% |
| DDM - Multi | 259.55 - 543.60 | 347.81 | -42.5% |
| Market Cap (mil) | 748.51 |
| Beta | -0.29 |
| Outstanding shares (mil) | 1.24 |
| Enterprise Value (mil) | 946.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.34% |
| Cost of Debt | 6.63% |
| WACC | 7.79% |