As of 2024-12-14, the Intrinsic Value of DCD Media PLC (DCD.L) is
402.88 GBP. This DCD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.00 GBP, the upside of DCD Media PLC is
302.90%.
The range of the Intrinsic Value is 350.99 - 487.67 GBP
402.88 GBP
Intrinsic Value
DCD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
350.99 - 487.67 |
402.88 |
302.9% |
| DCF (Growth 10y) |
382.67 - 532.05 |
439.64 |
339.6% |
| DCF (EBITDA 5y) |
265.42 - 352.22 |
287.57 |
187.6% |
| DCF (EBITDA 10y) |
318.90 - 416.88 |
347.68 |
247.7% |
| Fair Value |
90.50 - 90.50 |
90.50 |
-9.50% |
| P/E |
108.80 - 152.99 |
127.72 |
27.7% |
| EV/EBITDA |
204.49 - 341.37 |
262.95 |
163.0% |
| EPV |
264.02 - 319.26 |
291.64 |
191.6% |
| DDM - Stable |
107.92 - 226.90 |
167.41 |
67.4% |
| DDM - Multi |
140.50 - 239.18 |
177.85 |
77.8% |
DCD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.54 |
| Beta |
0.42 |
| Outstanding shares (mil) |
0.03 |
| Enterprise Value (mil) |
-0.73 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.73% |
| Cost of Debt |
4.25% |
| WACC |
8.69% |