As of 2025-11-18, the Intrinsic Value of dotDigital Group PLC (DOTD.L) is 66.05 GBP. This DOTD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.20 GBP, the upside of dotDigital Group PLC is -1.70%.
The range of the Intrinsic Value is 54.00 - 89.21 GBP
Based on its market price of 67.20 GBP and our intrinsic valuation, dotDigital Group PLC (DOTD.L) is overvalued by 1.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.00 - 89.21 | 66.05 | -1.7% |
| DCF (Growth 10y) | 66.84 - 109.66 | 81.62 | 21.5% |
| DCF (EBITDA 5y) | 74.01 - 105.99 | 87.35 | 30.0% |
| DCF (EBITDA 10y) | 84.60 - 125.21 | 101.32 | 50.8% |
| Fair Value | 17.20 - 17.20 | 17.20 | -74.41% |
| P/E | 72.02 - 156.30 | 120.51 | 79.3% |
| EV/EBITDA | 97.80 - 138.70 | 119.62 | 78.0% |
| EPV | 72.24 - 91.24 | 81.74 | 21.6% |
| DDM - Stable | 26.26 - 64.93 | 45.60 | -32.1% |
| DDM - Multi | 47.11 - 88.87 | 61.42 | -8.6% |
| Market Cap (mil) | 219.04 |
| Beta | 0.91 |
| Outstanding shares (mil) | 3.26 |
| Enterprise Value (mil) | 184.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.97% |
| Cost of Debt | 4.29% |
| WACC | 8.89% |