Wynnstay Group PLC
LSE:WYN

Watchlist Manager
Wynnstay Group PLC Logo
Wynnstay Group PLC
LSE:WYN
Watchlist
Price: 313.75 GBX -1.18%
Market Cap: 72.1m GBX
Have any thoughts about
Wynnstay Group PLC?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 7, 2024.

Estimated DCF Value of one WYN stock is 705.77 GBX. Compared to the current market price of 313.75 GBX, the stock is Undervalued by 56%.

WYN DCF Value
Base Case
705.77 GBX
Undervaluation 56%
DCF Value
Price
Worst Case
Base Case
Best Case
705.77
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 705.77 GBX

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 41.5m GBP. The present value of the terminal value is 102.5m GBP. The total present value equals 143.9m GBP.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 143.9m GBP
+ Cash & Equivalents 24.9m GBP
+ Investments 7.3m GBP
Firm Value 176.1m GBP
- Debt 13.8m GBP
Equity Value 162.3m GBP
/ Shares Outstanding 23m
Value per Share 7.06 GBP
GBP / GBX Exchange Rate 100
WYN DCF Value 705.77 GBX
Undervalued by 56%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
602.1m 648.6m
Operating Income
9.3m 14.5m
FCFF
8.9m 11.1m

See Also

Discover More

What is the DCF value of one WYN stock?

Estimated DCF Value of one WYN stock is 705.77 GBX. Compared to the current market price of 313.75 GBX, the stock is Undervalued by 56%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Wynnstay Group PLC's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 143.9m GBP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 705.77 GBX per share.

Back to Top
//