As of 2025-11-13, 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
Based on its market price of 217.50 GBP and our intrinsic valuation, D4t4 Solutions PLC (D4T4.L) is overvalued by 45.60%.
| 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) | 88.31 - 119.07 | 106.47 | -51.0% |
| DCF (EBITDA 10y) | 111.20 - 157.03 | 135.42 | -37.7% |
| Fair Value | 28.26 - 28.26 | 28.26 | -87.01% |
| P/E | 72.88 - 110.87 | 90.49 | -58.4% |
| EV/EBITDA | 79.87 - 125.75 | 104.72 | -51.9% |
| 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% |
| 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% |