As of 2024-12-15, the Intrinsic Value of Worldwide Healthcare Trust PLC (WWH.L) is
507.14 GBP. This WWH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 324.50 GBP, the upside of Worldwide Healthcare Trust PLC is
56.30%.
The range of the Intrinsic Value is 448.18 - 588.68 GBP
507.14 GBP
Intrinsic Value
WWH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
448.18 - 588.68 |
507.14 |
56.3% |
| DCF (Growth 10y) |
487.99 - 629.83 |
547.88 |
68.8% |
| DCF (EBITDA 5y) |
320.70 - 387.17 |
337.73 |
4.1% |
| DCF (EBITDA 10y) |
403.15 - 482.38 |
429.14 |
32.2% |
| Fair Value |
952.46 - 952.46 |
952.46 |
193.52% |
| P/E |
338.21 - 898.47 |
587.46 |
81.0% |
| EV/EBITDA |
192.49 - 364.13 |
255.21 |
-21.4% |
| EPV |
44.87 - 51.95 |
48.41 |
-85.1% |
| DDM - Stable |
238.47 - 424.65 |
331.56 |
2.2% |
| DDM - Multi |
268.06 - 379.39 |
314.67 |
-3.0% |
WWH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,713.38 |
| Beta |
0.46 |
| Outstanding shares (mil) |
5.28 |
| Enterprise Value (mil) |
1,639.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.13% |
| Cost of Debt |
4.76% |
| WACC |
9.92% |