As of 2025-07-14, the Intrinsic Value of Everyman Media Group PLC (EMAN.L) is (602.06) GBP. This EMAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.50 GBP, the upside of Everyman Media Group PLC is -1,624.20%.
The range of the Intrinsic Value is (3,604.46) - (398.09) GBP
Based on its market price of 39.50 GBP and our intrinsic valuation, Everyman Media Group PLC (EMAN.L) is overvalued by 1,624.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,604.46) - (398.09) | (602.06) | -1624.2% |
| DCF (Growth 10y) | (110.18) - 1,208.40 | (27.80) | -170.4% |
| DCF (EBITDA 5y) | (147.28) - (92.43) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (110.71) - 5.63 | (1,234.50) | -123450.0% |
| Fair Value | -46.80 - -46.80 | -46.80 | -218.49% |
| P/E | (49.80) - (66.09) | (56.63) | -243.4% |
| EV/EBITDA | (124.19) - (72.46) | (110.19) | -379.0% |
| EPV | (37.08) - 8.28 | (14.40) | -136.5% |
| DDM - Stable | (121.04) - (487.19) | (304.11) | -869.9% |
| DDM - Multi | (85.22) - (274.96) | (131.09) | -431.9% |
| Market Cap (mil) | 36.02 |
| Beta | 0.11 |
| Outstanding shares (mil) | 0.91 |
| Enterprise Value (mil) | 160.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.24% |
| Cost of Debt | 5.70% |
| WACC | 5.64% |