As of 2024-12-12, the Intrinsic Value of Everyman Media Group PLC (EMAN.L) is
346.24 GBP. This EMAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 53.00 GBP, the upside of Everyman Media Group PLC is
553.30%.
The range of the Intrinsic Value is 98.49 - 3,125.68 GBP
346.24 GBP
Intrinsic Value
EMAN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,802.09) - (300.23) |
(423.79) |
-899.6% |
| DCF (Growth 10y) |
98.49 - 3,125.68 |
346.24 |
553.3% |
| DCF (EBITDA 5y) |
(100.51) - (14.33) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(25.97) - 146.23 |
31.66 |
-40.3% |
| Fair Value |
-11.81 - -11.81 |
-11.81 |
-122.28% |
| P/E |
(13.70) - (16.86) |
(15.53) |
-129.3% |
| EV/EBITDA |
(114.96) - (56.07) |
(98.74) |
-286.3% |
| EPV |
(136.91) - (137.71) |
(137.31) |
-359.1% |
| DDM - Stable |
(28.00) - (106.89) |
(67.45) |
-227.3% |
| DDM - Multi |
18.59 - 57.58 |
28.43 |
-46.4% |
EMAN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
50.22 |
| Beta |
0.57 |
| Outstanding shares (mil) |
0.95 |
| Enterprise Value (mil) |
178.56 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.50% |
| WACC |
5.62% |