Is ERGO.L undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of Ergomed PLC (ERGO.L) is 820.82 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 -39.00%. This means that ERGO.L is overvalued by 39.00%.

The range of the Intrinsic Value is 624.01 - 1,252.09 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	624.01 - 1,252.09	820.82	-39.0%
DCF (Growth 10y)	906.99 - 1,809.81	1,191.98	-11.4%
DCF (EBITDA 5y)	995.13 - 1,635.12	1,305.46	-3.0%
DCF (EBITDA 10y)	1,216.79 - 2,079.98	1,613.30	19.9%
Fair Value	734.51 - 734.51	734.51	-45.43%
P/E	846.16 - 1,238.81	1,065.43	-20.8%
EV/EBITDA	608.23 - 1,204.28	853.44	-36.6%
EPV	439.05 - 576.19	507.62	-62.3%
DDM - Stable	233.92 - 659.14	446.53	-66.8%
DDM - Multi	525.10 - 1,167.96	726.51	-46.0%