As of 2024-12-12, the Intrinsic Value of Discoverie Group PLC (DSCV.L) is 377.24 GBP. This DSCV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 724.00 GBP, the upside of Discoverie Group PLC is -47.90%.

The range of the Intrinsic Value is 249.65 - 692.88 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	249.65 - 692.88	377.24	-47.9%
DCF (Growth 10y)	301.52 - 763.38	435.61	-39.8%
DCF (EBITDA 5y)	236.64 - 384.47	330.02	-54.4%
DCF (EBITDA 10y)	281.87 - 452.74	380.31	-47.5%
Fair Value	165.00 - 165.00	165.00	-77.21%
P/E	167.31 - 306.14	240.30	-66.8%
EV/EBITDA	197.73 - 889.04	527.49	-27.1%
EPV	2,468.72 - 3,262.48	2,865.60	295.8%
DDM - Stable	131.19 - 363.96	247.58	-65.8%
DDM - Multi	178.80 - 356.52	235.31	-67.5%