As of 2024-12-11, the Intrinsic Value of Watches of Switzerland Group PLC (WOSG.L) is
740.94 GBP. This WOSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 562.00 GBP, the upside of Watches of Switzerland Group PLC is
31.80%.
The range of the Intrinsic Value is 430.28 - 1,846.87 GBP
740.94 GBP
Intrinsic Value
WOSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
430.28 - 1,846.87 |
740.94 |
31.8% |
| DCF (Growth 10y) |
549.80 - 2,125.54 |
898.05 |
59.8% |
| DCF (EBITDA 5y) |
406.24 - 534.12 |
484.20 |
-13.8% |
| DCF (EBITDA 10y) |
533.04 - 750.46 |
650.45 |
15.7% |
| Fair Value |
608.07 - 608.07 |
608.07 |
8.20% |
| P/E |
305.50 - 578.40 |
446.57 |
-20.5% |
| EV/EBITDA |
483.65 - 630.30 |
566.78 |
0.9% |
| EPV |
540.41 - 864.69 |
702.55 |
25.0% |
| DDM - Stable |
205.96 - 802.00 |
503.98 |
-10.3% |
| DDM - Multi |
326.55 - 1,036.28 |
502.39 |
-10.6% |
WOSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,365.55 |
| Beta |
2.06 |
| Outstanding shares (mil) |
2.43 |
| Enterprise Value (mil) |
1,823.55 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.50% |
| Cost of Debt |
4.83% |
| WACC |
7.07% |