Is EXPN.L undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Experian PLC (EXPN.L) is 1,772.25 GBP. This EXPN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,519.00 GBP, the upside of Experian PLC is -49.60%. This means that EXPN.L is overvalued by 49.60%.

The range of the Intrinsic Value is 1,209.35 - 3,044.64 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,209.35 - 3,044.64	1,772.25	-49.6%
DCF (Growth 10y)	1,374.60 - 3,135.13	1,920.44	-45.4%
DCF (EBITDA 5y)	1,782.22 - 2,408.48	2,070.91	-41.2%
DCF (EBITDA 10y)	1,770.98 - 2,525.22	2,110.56	-40.0%
Fair Value	1,679.35 - 1,679.35	1,679.35	-52.28%
P/E	2,240.50 - 3,021.73	2,621.69	-25.5%
EV/EBITDA	1,769.26 - 2,690.55	2,242.91	-36.3%
EPV	1,193.65 - 1,667.27	1,430.45	-59.4%
DDM - Stable	800.73 - 2,206.55	1,503.63	-57.3%
DDM - Multi	1,214.96 - 2,495.39	1,623.16	-53.9%