As of 2025-11-13, the Intrinsic Value of Windar Photonics PLC (WPHO.L) is 0.55 GBP. This WPHO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 55.00 GBP, the upside of Windar Photonics PLC is -99.00%.
The range of the Intrinsic Value is 0.62 - 0.48 GBP
Based on its market price of 55.00 GBP and our intrinsic valuation, Windar Photonics PLC (WPHO.L) is overvalued by 99.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (134.69) - (19.14) | (35.21) | -164.0% |
| DCF (Growth 10y) | (18.96) - (119.92) | (33.09) | -160.2% |
| DCF (EBITDA 5y) | 0.62 - 0.48 | 0.55 | -99.0% |
| DCF (EBITDA 10y) | (2.20) - (2.01) | (1,084.72) | -123450.0% |
| Fair Value | -6.16 - -6.16 | -6.16 | -111.19% |
| P/E | (14.65) - (15.32) | (13.91) | -125.3% |
| EV/EBITDA | 2.38 - 1.87 | 2.31 | -95.8% |
| EPV | (4.99) - (8.15) | (6.57) | -111.9% |
| DDM - Stable | (18.06) - (139.59) | (78.82) | -243.3% |
| DDM - Multi | (11.85) - (71.15) | (20.31) | -136.9% |
| Market Cap (mil) | 52.54 |
| Beta | 0.21 |
| Outstanding shares (mil) | 0.96 |
| Enterprise Value (mil) | 48.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.78% |
| Cost of Debt | 5.00% |
| WACC | 6.72% |