As of 2025-10-23, the Intrinsic Value of Eagle Eye Solutions Group PLC (EYE.L) is 151.12 GBP. This EYE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 294.00 GBP, the upside of Eagle Eye Solutions Group PLC is -48.60%.
The range of the Intrinsic Value is 127.04 - 204.67 GBP
Based on its market price of 294.00 GBP and our intrinsic valuation, Eagle Eye Solutions Group PLC (EYE.L) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.04 - 204.67 | 151.12 | -48.6% |
| DCF (Growth 10y) | 184.73 - 327.23 | 229.20 | -22.0% |
| DCF (EBITDA 5y) | 237.62 - 385.10 | 298.74 | 1.6% |
| DCF (EBITDA 10y) | 267.24 - 453.81 | 342.45 | 16.5% |
| Fair Value | 133.08 - 133.08 | 133.08 | -54.73% |
| P/E | 107.42 - 192.19 | 133.57 | -54.6% |
| EV/EBITDA | 239.26 - 618.53 | 390.27 | 32.7% |
| EPV | 950.90 - 1,258.45 | 1,104.68 | 275.7% |
| DDM - Stable | 44.52 - 127.62 | 86.07 | -70.7% |
| DDM - Multi | 128.55 - 293.79 | 179.69 | -38.9% |
| Market Cap (mil) | 89.97 |
| Beta | -0.79 |
| Outstanding shares (mil) | 0.31 |
| Enterprise Value (mil) | 77.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 7.84% |
| WACC | 9.06% |