As of 2024-12-14, the Intrinsic Value of Eagle Eye Solutions Group PLC (EYE.L) is
165.28 GBP. This EYE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 474.00 GBP, the upside of Eagle Eye Solutions Group PLC is
-65.10%.
The range of the Intrinsic Value is 113.39 - 202.78 GBP
165.28 GBP
Intrinsic Value
EYE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(820.00) - (178.85) |
(300.80) |
-163.5% |
| DCF (Growth 10y) |
(214.52) - (891.56) |
(344.28) |
-172.6% |
| DCF (EBITDA 5y) |
113.39 - 202.78 |
165.28 |
-65.1% |
| DCF (EBITDA 10y) |
108.43 - 252.56 |
187.31 |
-60.5% |
| Fair Value |
484.07 - 484.07 |
484.07 |
2.12% |
| P/E |
57.31 - 578.95 |
289.33 |
-39.0% |
| EV/EBITDA |
324.21 - 491.12 |
401.56 |
-15.3% |
| EPV |
1,235.65 - 1,640.32 |
1,437.99 |
203.4% |
| DDM - Stable |
252.58 - 1,381.55 |
817.07 |
72.4% |
| DDM - Multi |
60.25 - 259.28 |
98.14 |
-79.3% |
EYE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
140.37 |
| Beta |
0.30 |
| Outstanding shares (mil) |
0.30 |
| Enterprise Value (mil) |
129.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.31% |
| Cost of Debt |
8.90% |
| WACC |
7.31% |