As of 2024-12-12, the Intrinsic Value of WAG Payment Solutions PLC (WPS.L) is
391.76 GBP. This WPS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.80 GBP, the upside of WAG Payment Solutions PLC is
378.90%.
The range of the Intrinsic Value is 244.94 - 882.41 GBP
391.76 GBP
Intrinsic Value
WPS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
244.94 - 882.41 |
391.76 |
378.9% |
| DCF (Growth 10y) |
522.82 - 1,716.94 |
798.72 |
876.4% |
| DCF (EBITDA 5y) |
219.71 - 232.87 |
226.19 |
176.5% |
| DCF (EBITDA 10y) |
424.61 - 472.18 |
447.71 |
447.3% |
| Fair Value |
-29.91 - -29.91 |
-29.91 |
-136.57% |
| EV/EBITDA |
81.67 - 81.94 |
81.80 |
0.0% |
| EPV |
100.96 - 133.00 |
116.98 |
43.0% |
| DDM - Stable |
(75.36) - (245.94) |
(160.65) |
-296.4% |
| DDM - Multi |
218.63 - 548.78 |
312.02 |
281.4% |
WPS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
549.54 |
| Beta |
0.06 |
| Outstanding shares (mil) |
6.72 |
| Enterprise Value (mil) |
816.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.87% |
| Cost of Debt |
6.59% |
| WACC |
5.99% |