As of 2024-12-13, the Intrinsic Value of Equals Group PLC (EQLS.L) is 98.06 GBP. This EQLS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.50 GBP, the upside of Equals Group PLC is -27.10%.

The range of the Intrinsic Value is 72.54 - 159.37 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	72.54 - 159.37	98.06	-27.1%
DCF (Growth 10y)	172.97 - 397.31	239.12	77.8%
DCF (EBITDA 5y)	172.13 - 277.85	211.94	57.6%
DCF (EBITDA 10y)	269.05 - 456.53	339.68	152.6%
Fair Value	89.13 - 89.13	89.13	-33.73%
P/E	89.64 - 156.98	119.73	-11.0%
EV/EBITDA	127.47 - 196.59	157.66	17.2%
EPV	55.46 - 68.83	62.15	-53.8%
DDM - Stable	41.65 - 127.77	84.71	-37.0%
DDM - Multi	120.13 - 279.62	167.30	24.4%