As of 2024-12-15, the Intrinsic Value of Workspace Group PLC (WKP.L) is
351.08 GBP. This WKP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 523.00 GBP, the upside of Workspace Group PLC is
-32.90%.
The range of the Intrinsic Value is 118.67 - 978.98 GBP
351.08 GBP
Intrinsic Value
WKP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.67 - 978.98 |
351.08 |
-32.9% |
| DCF (Growth 10y) |
162.08 - 985.44 |
386.93 |
-26.0% |
| DCF (EBITDA 5y) |
151.82 - 334.19 |
233.70 |
-55.3% |
| DCF (EBITDA 10y) |
187.23 - 421.25 |
290.28 |
-44.5% |
| Fair Value |
-498.30 - -498.30 |
-498.30 |
-195.28% |
| P/E |
(1,929.40) - (1,871.60) |
(1,831.24) |
-450.1% |
| EV/EBITDA |
293.76 - 560.83 |
438.02 |
-16.2% |
| EPV |
72.93 - 325.27 |
199.10 |
-61.9% |
| DDM - Stable |
(801.54) - (2,096.61) |
(1,449.08) |
-377.1% |
| DDM - Multi |
(699.14) - (1,451.43) |
(946.97) |
-281.1% |
WKP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,010.22 |
| Beta |
0.89 |
| Outstanding shares (mil) |
1.93 |
| Enterprise Value (mil) |
1,895.62 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.49% |
| Cost of Debt |
5.57% |
| WACC |
7.14% |