As of 2025-05-20, the Intrinsic Value of Watches of Switzerland Group PLC (WOSG.L) is 440.89 GBP. This WOSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 412.20 GBP, the upside of Watches of Switzerland Group PLC is 7.00%.
The range of the Intrinsic Value is 298.49 - 725.58 GBP
Based on its market price of 412.20 GBP and our intrinsic valuation, Watches of Switzerland Group PLC (WOSG.L) is undervalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 298.49 - 725.58 | 440.89 | 7.0% |
| DCF (Growth 10y) | 355.99 - 768.39 | 494.94 | 20.1% |
| DCF (EBITDA 5y) | 301.89 - 373.01 | 342.85 | -16.8% |
| DCF (EBITDA 10y) | 386.58 - 505.01 | 448.24 | 8.7% |
| Fair Value | 430.14 - 430.14 | 430.14 | 4.35% |
| P/E | 214.73 - 418.77 | 325.98 | -20.9% |
| EV/EBITDA | 321.64 - 468.02 | 420.91 | 2.1% |
| EPV | 472.26 - 674.49 | 573.37 | 39.1% |
| DDM - Stable | 104.41 - 244.54 | 174.48 | -57.7% |
| DDM - Multi | 225.67 - 420.12 | 294.52 | -28.5% |
| Market Cap (mil) | 982.25 |
| Beta | 1.84 |
| Outstanding shares (mil) | 2.38 |
| Enterprise Value (mil) | 1,440.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.93% |
| Cost of Debt | 4.96% |
| WACC | 8.25% |