As of 2025-09-16, the Intrinsic Value of Eagle Eye Solutions Group PLC (EYE.L) is 194.96 GBP. This EYE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 264.00 GBP, the upside of Eagle Eye Solutions Group PLC is -26.20%.
The range of the Intrinsic Value is 117.82 - 331.27 GBP
Based on its market price of 264.00 GBP and our intrinsic valuation, Eagle Eye Solutions Group PLC (EYE.L) is overvalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,612.04) - (170.86) | (356.12) | -234.9% |
| DCF (Growth 10y) | (145.06) - (2,792.24) | (288.64) | -209.3% |
| DCF (EBITDA 5y) | 117.82 - 331.27 | 194.96 | -26.2% |
| DCF (EBITDA 10y) | 114.37 - 425.54 | 222.52 | -15.7% |
| Fair Value | 793.49 - 793.49 | 793.49 | 200.57% |
| P/E | 40.75 - 865.22 | 356.26 | 34.9% |
| EV/EBITDA | 239.87 - 817.36 | 388.18 | 47.0% |
| EPV | 1,681.63 - 2,379.81 | 2,030.72 | 669.2% |
| DDM - Stable | 510.79 - 10,415.05 | 5,462.94 | 1969.3% |
| DDM - Multi | 81.47 - 1,298.68 | 153.69 | -41.8% |
| Market Cap (mil) | 64.99 |
| Beta | -0.78 |
| Outstanding shares (mil) | 0.25 |
| Enterprise Value (mil) | 53.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.28% |
| Cost of Debt | 8.59% |
| WACC | 6.29% |