As of 2024-12-12, the Intrinsic Value of Worsley Investors Ltd (WINV.L) is
15.46 GBP. This WINV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.40 GBP, the upside of Worsley Investors Ltd is
-47.40%.
The range of the Intrinsic Value is 10.95 - 31.67 GBP
15.46 GBP
Intrinsic Value
WINV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.95 - 31.67 |
15.46 |
-47.4% |
| DCF (Growth 10y) |
12.80 - 35.48 |
17.76 |
-39.6% |
| DCF (EBITDA 5y) |
6.35 - 8.06 |
6.76 |
-77.0% |
| DCF (EBITDA 10y) |
8.11 - 10.21 |
8.68 |
-70.5% |
| Fair Value |
1.56 - 1.56 |
1.56 |
-94.69% |
| P/E |
0.58 - 1.40 |
1.05 |
-96.4% |
| EV/EBITDA |
1.93 - 5.37 |
2.92 |
-90.1% |
| EPV |
5.18 - 5.82 |
5.50 |
-81.3% |
| DDM - Stable |
0.88 - 3.27 |
2.07 |
-92.9% |
| DDM - Multi |
3.09 - 9.16 |
4.65 |
-84.2% |
WINV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10.26 |
| Beta |
0.44 |
| Outstanding shares (mil) |
0.35 |
| Enterprise Value (mil) |
9.60 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.12% |
| Cost of Debt |
5.00% |
| WACC |
6.24% |