As of 2024-12-12, the Intrinsic Value of Wise PLC (WISE.L) is
1,233.08 GBP. This WISE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 941.00 GBP, the upside of Wise PLC is
31.00%.
The range of the Intrinsic Value is 1,045.52 - 1,612.42 GBP
1,233.08 GBP
Intrinsic Value
WISE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,045.52 - 1,612.42 |
1,233.08 |
31.0% |
| DCF (Growth 10y) |
1,380.64 - 2,227.41 |
1,662.54 |
76.7% |
| DCF (EBITDA 5y) |
975.66 - 1,158.45 |
1,076.44 |
14.4% |
| DCF (EBITDA 10y) |
1,277.67 - 1,592.68 |
1,439.36 |
53.0% |
| Fair Value |
765.08 - 765.08 |
765.08 |
-18.70% |
| P/E |
588.21 - 770.58 |
648.94 |
-31.0% |
| EV/EBITDA |
708.47 - 1,072.74 |
879.10 |
-6.6% |
| EPV |
573.88 - 616.75 |
595.32 |
-36.7% |
| DDM - Stable |
255.04 - 657.00 |
456.02 |
-51.5% |
| DDM - Multi |
514.62 - 1,037.01 |
688.61 |
-26.8% |
WISE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,261.89 |
| Beta |
1.38 |
| Outstanding shares (mil) |
14.09 |
| Enterprise Value (mil) |
7,095.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.30% |
| Cost of Debt |
7.49% |
| WACC |
8.25% |