As of 2024-12-14, the Intrinsic Value of Blancco Technology Group PLC (BLTG.L) is 21.66 GBP. This BLTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.00 GBP, the upside of Blancco Technology Group PLC is -90.40%.

The range of the Intrinsic Value is 18.25 - 32.35 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	18.25 - 32.35	21.66	-90.4%
DCF (Growth 10y)	32.63 - 77.06	43.41	-80.7%
DCF (EBITDA 5y)	109.42 - 154.72	128.32	-43.0%
DCF (EBITDA 10y)	114.52 - 174.01	139.11	-38.2%
Fair Value	91.02 - 91.02	91.02	-59.55%
P/E	38.83 - 94.59	57.35	-74.5%
EV/EBITDA	119.99 - 385.78	237.16	5.4%
EPV	91.51 - 114.16	102.83	-54.3%
DDM - Stable	43.61 - 172.99	108.30	-51.9%
DDM - Multi	35.80 - 110.25	54.03	-76.0%