As of 2025-07-04, the Intrinsic Value of Worsley Investors Ltd (WINV.L) is 13.08 GBP. This WINV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.50 GBP, the upside of Worsley Investors Ltd is -48.7%.

The range of the Intrinsic Value is 9.48 - 23.93 GBP.

Is WINV.L undervalued or overvalued?

Based on its market price of 25.50 GBP and our intrinsic valuation, Worsley Investors Ltd (WINV.L) is overvalued by 48.7%.

25.50 GBP

Stock Price

13.08 GBP

Intrinsic Value

Intrinsic Value Details

WINV.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	9.48 - 23.93	13.08	-48.7%
DCF (Growth Exit 10Y)	11.58 - 28.28	15.76	-38.2%
DCF (EBITDA Exit 5Y)	4.86 - 8.18	5.79	-77.3%
DCF (EBITDA Exit 10Y)	6.73 - 10.62	7.84	-69.2%
Peter Lynch Fair Value	93.32 - 93.32	93.32	265.94%
P/E Multiples	0.88 - 28.81	11.30	-55.7%
EV/EBITDA Multiples	2.68 - 11.07	5.40	-78.8%
Earnings Power Value	4.8 - 5.62	5.21	-79.6%
Dividend Discount Model - Stable	46.19 - 165.64	105.92	315.4%
Dividend Discount Model - Multi Stages	2.88 - 8.23	4.29	-83.2%

WINV.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Magna Polonia SA	0.46 - 0.96	0.61	-76.9%
Investment Company PLC (THE)	35.55 - 62.83	44.61	-30.3%
British and American Investment Trust PLC	41.06 - 41.06	41.06	173.7%
Oxford Technology Venture Capital Trust PLC	7.36 - 7.36	7.36	-73.2%

WINV.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	8
Beta	0.44
Outstanding shares (mil)	0
Enterprise Value (mil)	8

Market risk premium	6.5%
Cost of Equity	8.5%
Cost of Debt	5%
WACC	6.4%