As of 2025-09-18, the Intrinsic Value of WPP PLC (WPP.L) is 581.15 GBP. This WPP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 383.60 GBP, the upside of WPP PLC is 51.50%.
The range of the Intrinsic Value is 395.36 - 875.85 GBP
Based on its market price of 383.60 GBP and our intrinsic valuation, WPP PLC (WPP.L) is undervalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 395.36 - 875.85 | 581.15 | 51.5% |
| DCF (Growth 10y) | 480.80 - 968.40 | 670.35 | 74.8% |
| DCF (EBITDA 5y) | 140.27 - 328.90 | 266.92 | -30.4% |
| DCF (EBITDA 10y) | 290.70 - 515.95 | 423.85 | 10.5% |
| Fair Value | 177.44 - 177.44 | 177.44 | -53.74% |
| P/E | 377.58 - 693.95 | 523.04 | 36.4% |
| EV/EBITDA | 161.91 - 570.98 | 409.38 | 6.7% |
| EPV | 721.39 - 1,139.17 | 930.28 | 142.5% |
| DDM - Stable | 167.62 - 300.63 | 234.13 | -39.0% |
| DDM - Multi | 245.71 - 356.27 | 291.70 | -24.0% |
| Market Cap (mil) | 4,118.44 |
| Beta | 0.84 |
| Outstanding shares (mil) | 10.74 |
| Enterprise Value (mil) | 9,435.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.22% |
| Cost of Debt | 5.71% |
| WACC | 7.61% |