As of 2024-12-15, the Intrinsic Value of dotDigital Group PLC (DOTD.L) is
56.10 GBP. This DOTD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.30 GBP, the upside of dotDigital Group PLC is
-35.70%.
The range of the Intrinsic Value is 46.57 - 74.52 GBP
56.10 GBP
Intrinsic Value
DOTD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.57 - 74.52 |
56.10 |
-35.7% |
| DCF (Growth 10y) |
54.77 - 86.74 |
65.77 |
-24.7% |
| DCF (EBITDA 5y) |
67.77 - 104.35 |
83.07 |
-4.8% |
| DCF (EBITDA 10y) |
73.00 - 115.14 |
90.24 |
3.4% |
| Fair Value |
20.35 - 20.35 |
20.35 |
-76.69% |
| P/E |
92.70 - 134.96 |
112.11 |
28.4% |
| EV/EBITDA |
95.37 - 147.96 |
113.67 |
30.2% |
| EPV |
68.75 - 86.61 |
77.68 |
-11.0% |
| DDM - Stable |
25.66 - 63.86 |
44.76 |
-48.7% |
| DDM - Multi |
36.33 - 69.14 |
47.52 |
-45.6% |
DOTD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
287.21 |
| Beta |
0.64 |
| Outstanding shares (mil) |
3.29 |
| Enterprise Value (mil) |
248.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.96% |
| Cost of Debt |
4.29% |
| WACC |
8.90% |