As of 2024-12-15, the Intrinsic Value of Digital 9 Infrastructure PLC (DGI9.L) is (570.39) GBP. This DGI9.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.70 GBP, the upside of Digital 9 Infrastructure PLC is -3,322.50%.

The range of the Intrinsic Value is (791.58) - (450.73) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(791.58) - (450.73)	(570.39)	-3322.5%
DCF (Growth 10y)	(706.28) - (1,203.66)	(881.76)	-5081.7%
Fair Value	-1,449.97 - -1,449.97	-1,449.97	-8,291.93%
P/E	17.40 - 17.40	17.40	-1.7%
EPV	(24.86) - (28.90)	(26.88)	-251.8%
DDM - Stable	(304.02) - (598.18)	(451.10)	-2648.6%
DDM - Multi	(185.31) - (285.43)	(224.89)	-1370.6%