As of 2025-05-06, the Intrinsic Value of William Hill PLC (WMH.L) is 185.48 GBP. This WMH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.80 GBP, the upside of William Hill PLC is -31.80%.
The range of the Intrinsic Value is 124.15 - 377.80 GBP
Based on its market price of 271.80 GBP and our intrinsic valuation, William Hill PLC (WMH.L) is overvalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.15 - 377.80 | 185.48 | -31.8% |
| DCF (Growth 10y) | 128.99 - 360.37 | 185.65 | -31.7% |
| DCF (EBITDA 5y) | 103.58 - 167.14 | 136.71 | -49.7% |
| DCF (EBITDA 10y) | 114.90 - 185.37 | 148.91 | -45.2% |
| Fair Value | 36.95 - 36.95 | 36.95 | -86.41% |
| P/E | 36.54 - 95.59 | 53.87 | -80.2% |
| EV/EBITDA | 179.22 - 528.33 | 315.71 | 16.2% |
| EPV | 1,027.02 - 1,508.61 | 1,267.81 | 366.4% |
| DDM - Stable | 19.33 - 68.84 | 44.08 | -83.8% |
| DDM - Multi | 92.38 - 176.66 | 115.28 | -57.6% |
| Market Cap (mil) | 2,898.45 |
| Beta | 1.76 |
| Outstanding shares (mil) | 10.66 |
| Enterprise Value (mil) | 2,996.15 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.05% |
| Cost of Debt | 7.06% |
| WACC | 8.54% |