As of 2024-12-11, the Intrinsic Value of Dillistone Group PLC (DSG.L) is
4.51 GBP. This DSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.13 GBP, the upside of Dillistone Group PLC is
-44.50%.
The range of the Intrinsic Value is (0.42) - 151.28 GBP
DSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.42) - 151.28 |
4.51 |
-44.5% |
| DCF (Growth 10y) |
(2.19) - 73.94 |
0.37 |
-95.5% |
| DCF (EBITDA 5y) |
3.90 - 8.87 |
6.76 |
-16.8% |
| DCF (EBITDA 10y) |
1.96 - 8.26 |
5.07 |
-37.6% |
| Fair Value |
-0.34 - -0.34 |
-0.34 |
-104.22% |
| P/E |
(1.06) - (1.13) |
(1.08) |
-113.3% |
| EV/EBITDA |
10.15 - 17.40 |
14.72 |
81.1% |
| EPV |
16.00 - 40.11 |
28.06 |
245.3% |
| DDM - Stable |
(0.81) - (7.62) |
(4.22) |
-151.9% |
| DDM - Multi |
(2.47) - (18.51) |
(4.40) |
-154.2% |
DSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.66 |
| Beta |
0.94 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
3.05 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.28% |
| Cost of Debt |
10.52% |
| WACC |
7.78% |