As of 2024-12-12, the Intrinsic Value of Ergomed PLC (ERGO.L) is 949.30 GBP. This ERGO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,346.00 GBP, the upside of Ergomed PLC is -29.50%.

The range of the Intrinsic Value is 683.67 - 1,652.22 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	683.67 - 1,652.22	949.30	-29.5%
DCF (Growth 10y)	1,005.12 - 2,421.13	1,396.11	3.7%
DCF (EBITDA 5y)	1,260.90 - 1,892.06	1,672.10	24.2%
DCF (EBITDA 10y)	1,528.88 - 2,472.74	2,076.54	54.3%
Fair Value	734.51 - 734.51	734.51	-45.43%
P/E	1,165.23 - 1,473.94	1,311.34	-2.6%
EV/EBITDA	586.97 - 1,356.79	1,017.67	-24.4%
EPV	471.06 - 651.33	561.20	-58.3%
DDM - Stable	257.76 - 876.56	567.16	-57.9%
DDM - Multi	587.82 - 1,584.88	861.31	-36.0%