As of 2024-12-11, the Intrinsic Value of Dods Group PLC (DODS.L) is
92.10 GBP. This DODS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.50 GBP, the upside of Dods Group PLC is
36.40%.
The range of the Intrinsic Value is 63.24 - 149.02 GBP
92.10 GBP
Intrinsic Value
DODS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.24 - 149.02 |
92.10 |
36.4% |
| DCF (Growth 10y) |
127.48 - 264.83 |
173.97 |
157.7% |
| DCF (EBITDA 5y) |
39.01 - 49.52 |
43.42 |
-35.7% |
| DCF (EBITDA 10y) |
83.39 - 105.88 |
93.30 |
38.2% |
| Fair Value |
-3.10 - -3.10 |
-3.10 |
-104.59% |
| P/E |
(450.25) - (613.68) |
(498.46) |
-838.5% |
| EV/EBITDA |
(5.80) - 84.88 |
41.19 |
-39.0% |
| EPV |
106.49 - 145.81 |
126.15 |
86.9% |
| DDM - Stable |
(285.65) - (838.65) |
(562.15) |
-932.8% |
| DDM - Multi |
57.66 - 136.56 |
81.67 |
21.0% |
DODS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16.01 |
| Beta |
0.32 |
| Outstanding shares (mil) |
0.24 |
| Enterprise Value (mil) |
23.55 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.20% |
| Cost of Debt |
7.00% |
| WACC |
8.13% |