As of 2025-06-24, the Intrinsic Value of Itim Group PLC (ITIM.L) is 26.63 GBP. This ITIM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.50 GBP, the upside of Itim Group PLC is -45.10%.
The range of the Intrinsic Value is 21.67 - 36.62 GBP
Based on its market price of 48.50 GBP and our intrinsic valuation, Itim Group PLC (ITIM.L) is overvalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.67 - 36.62 | 26.63 | -45.1% |
| DCF (Growth 10y) | 33.00 - 58.89 | 41.64 | -14.1% |
| DCF (EBITDA 5y) | 68.82 - 155.00 | 136.92 | 182.3% |
| DCF (EBITDA 10y) | 72.50 - 173.12 | 144.32 | 197.6% |
| Fair Value | 3.13 - 3.13 | 3.13 | -93.54% |
| P/E | 15.47 - 33.03 | 23.02 | -52.5% |
| EV/EBITDA | 72.92 - 180.60 | 134.45 | 177.2% |
| EPV | 25.97 - 32.21 | 29.09 | -40.0% |
| DDM - Stable | 4.30 - 11.04 | 7.67 | -84.2% |
| DDM - Multi | 21.68 - 44.98 | 29.44 | -39.3% |
| Market Cap (mil) | 15.47 |
| Beta | 0.15 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 12.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.66% |
| Cost of Debt | 4.46% |
| WACC | 9.35% |