As of 2025-11-13, the Intrinsic Value of Dianomi PLC (DNM.L) is 24.90 GBP. This DNM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.00 GBP, the upside of Dianomi PLC is 46.50%.
The range of the Intrinsic Value is 22.52 - 30.65 GBP
Based on its market price of 17.00 GBP and our intrinsic valuation, Dianomi PLC (DNM.L) is undervalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.52 - 30.65 | 24.90 | 46.5% |
| DCF (Growth 10y) | 25.95 - 37.71 | 29.43 | 73.1% |
| DCF (EBITDA 5y) | 23.03 - 27.10 | 24.67 | 45.1% |
| DCF (EBITDA 10y) | 24.50 - 28.99 | 26.31 | 54.8% |
| Fair Value | -20.96 - -20.96 | -20.96 | -223.31% |
| P/E | (7.71) - 16.33 | 2.34 | -86.3% |
| EV/EBITDA | 19.16 - 28.74 | 24.03 | 41.3% |
| EPV | 27.45 - 31.75 | 29.60 | 74.1% |
| DDM - Stable | (3.96) - (12.90) | (8.43) | -149.6% |
| DDM - Multi | 4.08 - 11.25 | 6.09 | -64.2% |
| Market Cap (mil) | 5.56 |
| Beta | 0.06 |
| Outstanding shares (mil) | 0.33 |
| Enterprise Value (mil) | 0.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.33% |
| Cost of Debt | 7.00% |
| WACC | 9.05% |