As of 2024-12-15, the Intrinsic Value of D4t4 Solutions PLC (D4T4.L) is
118.26 GBP. This D4T4.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 217.50 GBP, the upside of D4t4 Solutions PLC is
-45.60%.
The range of the Intrinsic Value is 89.19 - 188.13 GBP
118.26 GBP
Intrinsic Value
D4T4.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.19 - 188.13 |
118.26 |
-45.6% |
| DCF (Growth 10y) |
115.78 - 241.44 |
153.08 |
-29.6% |
| DCF (EBITDA 5y) |
81.74 - 120.75 |
99.63 |
-54.2% |
| DCF (EBITDA 10y) |
105.23 - 158.78 |
128.75 |
-40.8% |
| Fair Value |
28.26 - 28.26 |
28.26 |
-87.01% |
| P/E |
100.27 - 226.49 |
174.31 |
-19.9% |
| EV/EBITDA |
75.47 - 143.41 |
104.50 |
-52.0% |
| EPV |
110.64 - 135.81 |
123.23 |
-43.3% |
| DDM - Stable |
44.12 - 135.61 |
89.87 |
-58.7% |
| DDM - Multi |
182.86 - 339.96 |
230.01 |
5.7% |
D4T4.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83.39 |
| Beta |
0.60 |
| Outstanding shares (mil) |
0.38 |
| Enterprise Value (mil) |
66.46 |
| Market risk premium |
6.41% |
| Cost of Equity |
9.71% |
| Cost of Debt |
5.18% |
| WACC |
9.70% |