As of 2024-12-15, the Intrinsic Value of W Resources PLC (WRES.L) is
0.24 GBP. This WRES.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2.65 GBP, the upside of W Resources PLC is
-90.88%.
WRES.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(848.15) - (82.25) |
(98.43) |
-3814.3% |
| DCF (Growth 10y) |
(82.25) - (492.07) |
(98.38) |
-3812.6% |
| DCF (EBITDA 5y) |
(81.75) - 29.31 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(82.25) - (9.32) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.24 - 0.24 |
0.24 |
-90.88% |
| P/E |
(106.00) - (111.77) |
(105.76) |
-4091.1% |
| EV/EBITDA |
(60.01) - 53.00 |
(10.44) |
-493.8% |
| EPV |
(50.35) - (152.38) |
(101.37) |
-3925.1% |
| DDM - Stable |
(8.90) - (15.17) |
(12.03) |
-554.1% |
| DDM - Multi |
(1.45) - (2.04) |
(1.70) |
-164.2% |
WRES.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.29 |
| Beta |
1.72 |
| Outstanding shares (mil) |
1.24 |
| Enterprise Value (mil) |
62.41 |
| Market risk premium |
5.34% |
| Cost of Equity |
57.85% |
| Cost of Debt |
204.82% |
| WACC |
160.07% |