As of 2024-12-15, the Intrinsic Value of M Winkworth PLC (WINK.L) is
249.71 GBP. This WINK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 191.00 GBP, the upside of M Winkworth PLC is
30.70%.
The range of the Intrinsic Value is 211.98 - 309.90 GBP
249.71 GBP
Intrinsic Value
WINK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
211.98 - 309.90 |
249.71 |
30.7% |
| DCF (Growth 10y) |
230.17 - 330.52 |
269.05 |
40.9% |
| DCF (EBITDA 5y) |
208.42 - 333.83 |
254.66 |
33.3% |
| DCF (EBITDA 10y) |
226.78 - 348.61 |
271.83 |
42.3% |
| Fair Value |
232.12 - 232.12 |
232.12 |
21.53% |
| P/E |
98.99 - 208.38 |
156.40 |
-18.1% |
| EV/EBITDA |
178.13 - 310.92 |
210.58 |
10.3% |
| EPV |
232.04 - 303.75 |
267.90 |
40.3% |
| DDM - Stable |
110.93 - 227.77 |
169.35 |
-11.3% |
| DDM - Multi |
167.93 - 258.95 |
203.03 |
6.3% |
WINK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24.66 |
| Beta |
-0.54 |
| Outstanding shares (mil) |
0.13 |
| Enterprise Value (mil) |
20.53 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.94% |
| WACC |
7.90% |