As of 2024-12-13, the Intrinsic Value of WPP PLC (WPP.L) is
627.51 GBP. This WPP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 887.20 GBP, the upside of WPP PLC is
-29.30%.
The range of the Intrinsic Value is 330.31 - 1,286.54 GBP
627.51 GBP
Intrinsic Value
WPP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
330.31 - 1,286.54 |
627.51 |
-29.3% |
| DCF (Growth 10y) |
664.61 - 1,917.98 |
1,057.65 |
19.2% |
| DCF (EBITDA 5y) |
201.89 - 357.79 |
291.04 |
-67.2% |
| DCF (EBITDA 10y) |
448.86 - 721.49 |
587.59 |
-33.8% |
| Fair Value |
95.08 - 95.08 |
95.08 |
-89.28% |
| P/E |
222.49 - 732.94 |
465.18 |
-47.6% |
| EV/EBITDA |
385.01 - 808.48 |
610.19 |
-31.2% |
| EPV |
630.71 - 1,107.06 |
868.89 |
-2.1% |
| DDM - Stable |
115.89 - 243.51 |
179.70 |
-79.7% |
| DDM - Multi |
495.04 - 816.37 |
617.06 |
-30.4% |
WPP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,489.58 |
| Beta |
1.19 |
| Outstanding shares (mil) |
10.70 |
| Enterprise Value (mil) |
14,903.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.26% |
| Cost of Debt |
6.62% |
| WACC |
8.53% |