As of 2024-12-14, the Intrinsic Value of Literacy Capital PLC (BOOK.L) is
624.22 GBP. This BOOK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 458.00 GBP, the upside of Literacy Capital PLC is
36.30%.
The range of the Intrinsic Value is 522.82 - 779.24 GBP
624.22 GBP
Intrinsic Value
BOOK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
522.82 - 779.24 |
624.22 |
36.3% |
| DCF (Growth 10y) |
619.63 - 899.90 |
730.85 |
59.6% |
| DCF (EBITDA 5y) |
467.87 - 490.28 |
478.90 |
4.6% |
| DCF (EBITDA 10y) |
569.82 - 622.08 |
595.21 |
30.0% |
| Fair Value |
840.57 - 840.57 |
840.57 |
83.53% |
| P/E |
457.21 - 457.27 |
457.24 |
-0.2% |
| EV/EBITDA |
456.87 - 458.42 |
457.64 |
-0.1% |
| EPV |
1,075.84 - 1,313.03 |
1,194.43 |
160.8% |
| DDM - Stable |
357.84 - 707.26 |
532.55 |
16.3% |
| DDM - Multi |
393.73 - 609.99 |
478.95 |
4.6% |
BOOK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
284.38 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
290.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.43% |
| Cost of Debt |
5.00% |
| WACC |
6.38% |