Wynnstay Group Plc (WYN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Wynnstay Group Plc stock £5.36, price £3.35, upside +60.0%, quality 57 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range £2.49 – £5.21 · fair‑value band £4.64 – £5.71 · the £3.35 price screens below the £5.36 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Wynnstay Group in your weekly email
Every Wednesday you see whether Wynnstay Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Wynnstay Group Plc manufactures and supplies agricultural products and services in the United Kingdom. It operates through three segments: Feed and Grain, Arable, and Stores.
Show moreShow less
The company offers feed and animal nutrition products to range of sectors, including dairy, beef, sheep, and poultry; feed raw materials; nutrition products in compounded, blended, and meal forms; grain and combinable crop marketing services; and seed, fertilizer and agrochemicals to arable and grassland farmers.
It also operates feed mills and blending plants; and stores that offer agricultural supplies, animal health products, farm hardware, clothing, feed, and rural living essentials, as well as distributes equine and pet products; and acts as grain, feed, and fertilizer merchants.
Wynnstay Group Plc was founded in 1917 and is headquartered in Llansantffraid-ym-Mechain, the United Kingdom.
Stock analysis
Wynnstay Group Plc (WYN) currently trades at £3.35, while our model-based Fair Value estimate is £5.36, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of £4.84 per share, and 11 of the 24 models we run sit above the £3.35 price.
Bear case: the Earnings-Based group reads lowest at £1.40, and 13 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: £4.64 (bear) to £5.71 (bull), the price of £3.35 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Wynnstay Group Plc reported revenue of £583M in FY2025 versus £500M in FY2021, a compound +3.9%/yr. Reported net income was £2.3M in FY2025, compounding −28.9%/yr from FY2021.
Key figures
Market cap £80.2M Micro · P/E ratio 27.9 · P/S ratio 0.14 · EPS (TTM) £0.1200 · Dividend yield 5.4% · Net margin 0.5% · Return on equity 2.2% · Return on assets (EBIT) 4.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 4% fair-value upside, at 60%, WYN screens cheaper than that median.
Fair Value models
Bear£4.64Fair Value £5.36Bull£5.71
Price £3.35 · Upside +60.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF£2.54£3.12£3.8780
Growth DCF£2.54£3.05£3.6578
EPV£3.60£3.91£4.1674
All 24 models by family
DCF Models
FCF DCF£2.54£3.12£3.8780
5Y Revenue Exit£3.58£5.26£7.4370
5Y EBITDA Exit£4.31£6.63£9.3673
5Y P/E Exit£2.38£3.02£3.6870
10Y Revenue Exit£3.03£4.33£6.1165
10Y EBITDA Exit£3.52£5.17£7.4166
10Y P/E Exit£2.43£2.96£3.5863
Earnings-Based
Graham-Dodd£0.6800£2.13£2.8462
Lynch FV£0.4700£0.6700£0.870059
PEG = 1.0£0.4700£0.6700£0.870055
EPV£3.60£3.91£4.1674
Dividend Discount
Gordon GGM£1.29£2.23£2.9766
DDM Multi-Stage£1.29£1.98£2.4065
Multiples
P/E Multiple£1.27£1.69£2.1163
P/S Multiple£1.27£1.69£2.1158
P/B Multiple£11.02£14.69£18.3655
EV/EBIT£3.73£5.02£6.3166
EV/EBITDA£4.88£6.56£8.2367
EV/Revenue£3.21£4.65£6.0953
Asset-Based
NCAV (Graham)£1.86£2.82£3.5255
Growth DCF
Growth DCF£2.54£3.05£3.6578
Economic Profit
Residual Income£3.36£3.50£3.7374
ROIC Compounder£3.60£3.91£4.1670
Growth Earnings
Growth-Adj P/E£1.08£1.54£2.0065
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−4.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−6.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.2%
Start year 2020 (pandemic). Over 10 years: +4.5% a year
Revenue growth 24 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+3.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.7%
Dividend (yield on the price)5.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−20.9% vs −12.0%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +12.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Agricultural Inputs · 162 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)2.2% · Below median
Return on assets1.0% · Bottom 25%
Net margin (12 months)0.5% · Bottom 25%
Operating margin (12 months)1.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−0.3% · Below median
Dividend yield (12 months)5.4% · Top 25%
Valuation Multiplesvs Agricultural Inputs median · lower = cheaper
P/E (12 months)27.9× · Pricier than median
P/B0.60× · Cheapest 25%
P/S (12 months)0.14× · Cheapest 25%
Price / free cash flow (fiscal year)30.0× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Wynnstay Group Plc Fair Value". https://www.fairvalue-calculator.com/stock/WYN
Frequently asked questions
Is Wynnstay Group Plc (WYN) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of £5.36 versus a price of £3.35, about +60% upside (undervalued).
What is the fair value of WYN?
Our model-based fair value for Wynnstay Group Plc is £5.36 (as of Nov 7, 2026), built from audited fundamentals. The current price: £3.35.
What is the quality score of WYN?
Wynnstay Group Plc has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Wynnstay Group Plc (WYN)?
Our model-based price target is the fair value of £5.36 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario £4.64, optimistic scenario £5.71. It is a calculation from audited fundamentals, not an analyst target.
What is the Wynnstay Group Plc stock forecast for 2026?
Our models put fair value at £5.36, about +60% upside versus a price of £3.35 (undervalued). Cautious scenario £4.64, optimistic scenario £5.71. The calculation is refreshed regularly with new filings.
What is the revenue of Wynnstay Group Plc (WYN)?
Wynnstay Group Plc reported trailing-twelve-month revenue of about £583M (latest available figure, as of Nov 7, 2026).
Does Wynnstay Group Plc pay a dividend?
Wynnstay Group Plc currently shows a dividend yield of 5.37% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Wynnstay Group Plc (WYN) and when is the ex-dividend date?
Wynnstay Group Plc pays a dividend of £0.18 per share a year, a dividend yield of 5.4%. The last ex-dividend date was Oct 1, 2026. A dividend has been paid every year since at least 2005. The payout ratio is 60.0% of earnings (on adjusted earnings, reported 150%). Free cash flow covers the dividend 0.64 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Wynnstay Group Plc (WYN)?
For today's price to be fair in a discounted-cash-flow model, Wynnstay Group Plc would have to grow free cash flow by +14.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of WYN use?
Our models discount Wynnstay Group Plc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.21, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wynnstay Group Plc that is +14.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Wynnstay Group Plc (WYN) delivered so far?
Over the past 5 years revenue at Wynnstay Group Plc grew +6.2 % a year. The price currently implies free-cash-flow growth of +14.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wynnstay Group Plc (WYN) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Wynnstay Group Plc (+14.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wynnstay Group Plc (WYN)?
The free-cash-flow yield on the price is 3.33 %: that much free cash flow Wynnstay Group Plc produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wynnstay Group Plc (WYN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wynnstay Group Plc it is £5.36 per share (as of Nov 7, 2026), against a price of £3.35. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Wynnstay Group Plc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, WYN trades below its calculated fair value: price £3.35, fair value £5.36, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WYN?
No. The price is what the market pays today (£3.35); the fair value is what the company's own numbers justify (£5.36). For Wynnstay Group Plc the two are £2.01 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wynnstay Group Plc worth?
The market values Wynnstay Group Plc at about £80.2M (market capitalisation, as of Nov 7, 2026). Per share that is £3.35; our models calculate a fair value of £5.36 per share.
What do the bullish and bearish scenarios say about WYN?
Our models span a range for Wynnstay Group Plc: cautious scenario £4.64, base £5.36, optimistic £5.71 per share (as of Nov 7, 2026, price £3.35). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WYN?
Wynnstay Group Plc trades at a price-to-earnings ratio of 27.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £5.36 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 13.5 (reported for FY2025: 33.7). Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 11.9. Other multiples: P/B 0.6, P/S 0.1, EV/EBITDA 4.7.
How solid is the balance sheet of Wynnstay Group Plc (WYN)?
Balance-sheet figures for Wynnstay Group Plc (as of Nov 7, 2026): return on equity 2.2%. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is WYN from its 52-week high?
Wynnstay Group Plc trades at £3.35, about 11% below its 52-week high of £3.78 and 11% above the low of £3.01 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of £5.36 is for.
Which stocks are comparable to Wynnstay Group Plc?
From the same area (Basic Materials) we also value Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, Yara International ASA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wynnstay Group Plc stock attractive at the current price?
The data as of Nov 7, 2026: price £3.35, calculated fair value £5.36 (+60%), Quality Score 57/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WYN calculated?
We run Wynnstay Group Plc through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £5.36 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Wynnstay Group Plc currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wynnstay Group Plc (WYN)?
The closing price on Nov 6, 2026 was £3.35. Our model-based fair value is £5.36, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wynnstay Group Plc right now?
The price is below even our cautious bear case (£4.64). The market is more pessimistic than our downside scenario. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Wynnstay Group Plc (WYN) come from?
Earnings per share at Wynnstay Group Plc grew −7.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.8 %, EBIT margin −6.6 %, tax rate −0.7 %, residual (interest, one-offs) −3.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Wynnstay Group Plc
How large is the market capitalisation of Wynnstay Group Plc (WYN)?
The market capitalisation of Wynnstay Group Plc is £80.2M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wynnstay Group Plc (WYN)?
The price-to-sales ratio of Wynnstay Group Plc is 0.14 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wynnstay Group Plc (WYN)?
Earnings per share at Wynnstay Group Plc are £0.1200 (price ÷ EPS = P/E 27.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wynnstay Group Plc (WYN)?
The dividend yield of Wynnstay Group Plc is 5.4% (payout 60.0%, on adjusted earnings, reported 150%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wynnstay Group Plc (WYN)?
The net margin of Wynnstay Group Plc is 0.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wynnstay Group Plc (WYN)?
The return on equity (ROE) of Wynnstay Group Plc is 2.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wynnstay Group Plc (WYN)?
On an EBIT basis the return on assets of Wynnstay Group Plc is 4.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wynnstay Group Plc (WYN)?
The operating margin of Wynnstay Group Plc is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wynnstay Group Plc (WYN)?
Revenue at Wynnstay Group Plc is growing −0.3% versus a year earlier (3y avg −6.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wynnstay Group Plc (WYN)?
Earnings per share at Wynnstay Group Plc are growing +12.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wynnstay Group Plc (WYN) carry?
The net debt of Wynnstay Group Plc is £3.3M (fiscal year 2025, ≈ 1.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Wynnstay Group Plc in the live analysis
One click puts Wynnstay Group Plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026