As of 2025-11-17, the Intrinsic Value of Draper Esprit PLC (GROW.L) is 210.07 GBP. This GROW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 422.00 GBP, the upside of Draper Esprit PLC is -50.20%.
The range of the Intrinsic Value is 135.83 - 458.99 GBP
Based on its market price of 422.00 GBP and our intrinsic valuation, Draper Esprit PLC (GROW.L) is overvalued by 50.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.83 - 458.99 | 210.07 | -50.2% |
| DCF (Growth 10y) | 149.49 - 471.11 | 224.75 | -46.7% |
| DCF (EBITDA 5y) | 93.67 - 160.61 | 125.08 | -70.4% |
| DCF (EBITDA 10y) | 121.84 - 213.13 | 160.86 | -61.9% |
| Fair Value | -10.68 - -10.68 | -10.68 | -102.53% |
| P/E | (3.51) - 4.56 | (0.19) | -100.0% |
| EV/EBITDA | 7.94 - 86.19 | 47.41 | -88.8% |
| EPV | (356.98) - (605.92) | (481.45) | -214.1% |
| DDM - Stable | (4.36) - (15.60) | (9.98) | -102.4% |
| DDM - Multi | 3.52 - 9.96 | 5.22 | -98.8% |
| Market Cap (mil) | 790.21 |
| Beta | 2.15 |
| Outstanding shares (mil) | 1.87 |
| Enterprise Value (mil) | 822.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.66% |
| Cost of Debt | 33.97% |
| WACC | 11.57% |