As of 2024-12-12, the Intrinsic Value of Windar Photonics PLC (WPHO.L) is
42.56 GBP. This WPHO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 49.50 GBP, the upside of Windar Photonics PLC is
-14.00%.
The range of the Intrinsic Value is 21.37 - 64.99 GBP
42.56 GBP
Intrinsic Value
WPHO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,884.04) - (140.03) |
(256.20) |
-617.6% |
| DCF (Growth 10y) |
(198.79) - (2,552.13) |
(356.62) |
-820.4% |
| DCF (EBITDA 5y) |
21.37 - 64.99 |
42.56 |
-14.0% |
| DCF (EBITDA 10y) |
91.45 - 280.13 |
177.28 |
258.1% |
| Fair Value |
-0.53 - -0.53 |
-0.53 |
-101.07% |
| P/E |
(1.23) - (1.44) |
(1.33) |
-102.7% |
| EV/EBITDA |
4.71 - 12.28 |
8.64 |
-82.6% |
| EPV |
(6.55) - (10.80) |
(8.68) |
-117.5% |
| DDM - Stable |
(1.34) - (22.26) |
(11.80) |
-123.8% |
| DDM - Multi |
9.27 - 122.41 |
17.41 |
-64.8% |
WPHO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42.29 |
| Beta |
0.46 |
| Outstanding shares (mil) |
0.85 |
| Enterprise Value (mil) |
41.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.98% |
| Cost of Debt |
5.00% |
| WACC |
6.88% |