As of 2025-08-11, the Intrinsic Value of Workspace Group PLC (WKP.L) is 455.79 GBP. This WKP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 426.00 GBP, the upside of Workspace Group PLC is 7.00%.
The range of the Intrinsic Value is 180.93 - 1,230.76 GBP
Based on its market price of 426.00 GBP and our intrinsic valuation, Workspace Group PLC (WKP.L) is undervalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 180.93 - 1,230.76 | 455.79 | 7.0% |
| DCF (Growth 10y) | 223.41 - 1,216.02 | 486.06 | 14.1% |
| DCF (EBITDA 5y) | 200.22 - 343.38 | 270.52 | -36.5% |
| DCF (EBITDA 10y) | 239.63 - 445.92 | 336.44 | -21.0% |
| Fair Value | 15.05 - 15.05 | 15.05 | -96.47% |
| P/E | 34.92 - 80.39 | 64.59 | -84.8% |
| EV/EBITDA | 302.49 - 683.91 | 459.56 | 7.9% |
| EPV | 191.39 - 512.75 | 352.07 | -17.4% |
| DDM - Stable | 21.94 - 62.15 | 42.05 | -90.1% |
| DDM - Multi | 89.58 - 118.17 | 99.14 | -76.7% |
| Market Cap (mil) | 764.21 |
| Beta | 0.97 |
| Outstanding shares (mil) | 1.79 |
| Enterprise Value (mil) | 1,614.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.10% |
| WACC | 6.91% |