As of 2024-12-14, the Intrinsic Value of Westminster Group PLC (WSG.L) is
54.15 GBP. This WSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 1.80 GBP, the upside of Westminster Group PLC is
2,908.10%.
The range of the Intrinsic Value is 28.55 - 254.63 GBP
54.15 GBP
Intrinsic Value
WSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(9.17) - (1.85) |
(2.68) |
-248.6% |
| DCF (Growth 10y) |
28.55 - 254.63 |
54.15 |
2908.1% |
| DCF (EBITDA 5y) |
5.19 - 9.58 |
6.64 |
268.9% |
| DCF (EBITDA 10y) |
22.67 - 42.05 |
29.35 |
1530.6% |
| Fair Value |
-3.39 - -3.39 |
-3.39 |
-288.58% |
| P/E |
(7.75) - (9.29) |
(8.40) |
-566.7% |
| EV/EBITDA |
(4.61) - (0.17) |
(2.75) |
-252.7% |
| EPV |
(3.13) - (5.00) |
(4.07) |
-325.9% |
| DDM - Stable |
(8.98) - (88.48) |
(48.73) |
-2807.3% |
| DDM - Multi |
12.19 - 94.71 |
21.72 |
1106.7% |
WSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.15 |
| Beta |
1.44 |
| Outstanding shares (mil) |
3.42 |
| Enterprise Value (mil) |
6.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.81% |
| Cost of Debt |
18.53% |
| WACC |
7.08% |