Is WIZZ.L undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Wizz Air Holdings PLC (WIZZ.L) is 1,524.19 GBP. This WIZZ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,698.00 GBP, the upside of Wizz Air Holdings PLC is -10.20%. This means that WIZZ.L is overvalued by 10.20%.

The range of the Intrinsic Value is (1,553.78) - 41,629.01 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,553.78) - 41,629.01	1,524.19	-10.2%
DCF (Growth 10y)	(545.51) - 53,545.35	3,357.63	97.7%
DCF (EBITDA 5y)	(1,014.67) - 2,218.70	165.31	-90.3%
DCF (EBITDA 10y)	(381.56) - 5,371.12	1,627.50	-4.2%
Fair Value	264.63 - 264.63	264.63	-84.42%
P/E	426.58 - 2,340.23	1,220.14	-28.1%
EV/EBITDA	(1,279.02) - 187.30	(647.47)	-138.1%
EPV	(1,620.98) - 4,580.05	1,479.53	-12.9%
DDM - Stable	277.58 - 800.41	539.00	-68.3%
DDM - Multi	2,792.43 - 6,555.96	3,949.08	132.6%