As of 2024-12-15, the Intrinsic Value of Altitude Group PLC (ALT.L) is 512.38 GBP. This ALT.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 29.00 GBP, the upside of Altitude Group PLC is 1,666.80%.

The range of the Intrinsic Value is 287.42 - 1,896.94 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.96) - 13.87	(0.62)	-102.1%
DCF (Growth 10y)	287.42 - 1,896.94	512.38	1666.8%
DCF (EBITDA 5y)	48.62 - 83.59	76.16	162.6%
DCF (EBITDA 10y)	171.59 - 282.29	249.01	758.7%
Fair Value	24.04 - 24.04	24.04	-17.09%
P/E	23.14 - 29.88	28.66	-1.2%
EV/EBITDA	18.62 - 118.17	69.12	138.3%
EPV	27.53 - 36.77	32.15	10.9%
DDM - Stable	13.72 - 105.20	59.46	105.0%
DDM - Multi	156.07 - 942.04	268.96	827.5%