As of 2024-12-15, the Intrinsic Value of Yellow Cake PLC (YCA.L) is 2,687.88 GBP. This YCA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 531.50 GBP, the upside of Yellow Cake PLC is 405.70%.

The range of the Intrinsic Value is 2,429.86 - 3,020.78 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2,429.86 - 3,020.78	2,687.88	405.7%
DCF (Growth 10y)	2,685.87 - 3,271.35	2,942.93	453.7%
DCF (EBITDA 5y)	1,302.71 - 1,349.79	1,325.90	149.5%
DCF (EBITDA 10y)	1,871.92 - 1,990.21	1,929.60	263.0%
Fair Value	6,625.48 - 6,625.48	6,625.48	1,146.56%
P/E	530.04 - 539.04	534.54	0.6%
EV/EBITDA	522.91 - 544.72	533.81	0.4%
EPV	1,060.27 - 1,209.80	1,135.04	113.6%
DDM - Stable	1,136.07 - 1,877.32	1,506.69	183.5%
DDM - Multi	888.60 - 1,186.52	1,018.52	91.6%