WIX.L
Wickes Group PLC
Price:  
154.60 
GBP
Volume:  
182,652.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIX.L Intrinsic Value

-29.10 %
Upside

As of 2024-12-14, the Intrinsic Value of Wickes Group PLC (WIX.L) is 109.61 GBP. This WIX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.60 GBP, the upside of Wickes Group PLC is -29.10%.

The range of the Intrinsic Value is (4.98) - 510.65 GBP

154.60 GBP
Stock Price
109.61 GBP
Intrinsic Value
Intrinsic Value Details

WIX.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4.98) - 510.65 109.61 -29.1%
DCF (Growth 10y) 21.09 - 552.90 140.76 -8.9%
DCF (EBITDA 5y) (2.97) - 40.72 17.56 -88.6%
DCF (EBITDA 10y) 24.22 - 120.29 67.05 -56.6%
Fair Value 326.06 - 326.06 326.06 110.90%
P/E 157.86 - 167.72 162.22 4.9%
EV/EBITDA 121.23 - 157.88 143.63 -7.1%
EPV 347.43 - 852.39 599.91 288.0%
DDM - Stable 74.33 - 159.16 116.75 -24.5%
DDM - Multi 112.72 - 173.55 135.65 -12.3%

WIX.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 362.72
Beta 1.34
Outstanding shares (mil) 2.35
Enterprise Value (mil) 911.32
Market risk premium 5.98%
Cost of Equity 11.83%
Cost of Debt 8.27%
WACC 8.34%