As of 2024-12-15, the Intrinsic Value of Dianomi PLC (DNM.L) is
7.94 GBP. This DNM.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 42.50 GBP, the upside of Dianomi PLC is
-81.30%.
The range of the Intrinsic Value is 10.80 - (1.82) GBP
DNM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(77.04) - (6.91) |
(22.12) |
-152.1% |
| DCF (Growth 10y) |
10.80 - (1.82) |
7.94 |
-81.3% |
| DCF (EBITDA 5y) |
12.40 - 10.90 |
11.63 |
-72.6% |
| DCF (EBITDA 10y) |
17.41 - 18.38 |
17.89 |
-57.9% |
| Fair Value |
-53.37 - -53.37 |
-53.37 |
-225.57% |
| P/E |
(30.10) - (41.24) |
(30.74) |
-172.3% |
| EV/EBITDA |
50.74 - 84.98 |
64.81 |
52.5% |
| EPV |
35.31 - 38.74 |
37.02 |
-12.9% |
| DDM - Stable |
(13.59) - (46.17) |
(29.88) |
-170.3% |
| DDM - Multi |
(1.04) - (2.50) |
(1.43) |
-103.4% |
DNM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.76 |
| Beta |
0.01 |
| Outstanding shares (mil) |
0.30 |
| Enterprise Value (mil) |
4.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.08% |
| Cost of Debt |
4.58% |
| WACC |
7.39% |