As of 2026-03-13, the Intrinsic Value of Equiniti Group PLC (EQN.L) is 23.45 GBP. This EQN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.80 GBP, the upside of Equiniti Group PLC is -87.00%.
The range of the Intrinsic Value is (14.48) - 289.06 GBP
Based on its market price of 179.80 GBP and our intrinsic valuation, Equiniti Group PLC (EQN.L) is overvalued by 87.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.48) - 289.06 | 23.45 | -87.0% |
| DCF (Growth 10y) | (0.51) - 358.18 | 44.72 | -75.1% |
| DCF (EBITDA 5y) | 2.62 - 73.08 | 36.25 | -79.8% |
| DCF (EBITDA 10y) | 9.03 - 93.52 | 46.42 | -74.2% |
| Fair Value | 7.07 - 7.07 | 7.07 | -96.07% |
| P/E | 118.43 - 230.32 | 180.85 | 0.6% |
| EV/EBITDA | 25.15 - 730.38 | 300.28 | 67.0% |
| EPV | 229.44 - 420.77 | 325.11 | 80.8% |
| DDM - Stable | 88.68 - 335.76 | 212.22 | 18.0% |
| DDM - Multi | 21.32 - 63.67 | 32.06 | -82.2% |
| Market Cap (mil) | 661.23 |
| Beta | 0.42 |
| Outstanding shares (mil) | 3.68 |
| Enterprise Value (mil) | 913.23 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.69% |
| Cost of Debt | 8.46% |
| WACC | 7.89% |