As of 2024-12-12, the Intrinsic Value of in Style Group PLC (ITS.L) is
0.44 GBP. This ITS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.78 GBP, the upside of in Style Group PLC is
-42.80%.
The range of the Intrinsic Value is (2.81) - 13.87 GBP
ITS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.81) - 13.87 |
0.44 |
-42.8% |
| DCF (Growth 10y) |
34.46 - 179.13 |
63.00 |
8028.8% |
| DCF (EBITDA 5y) |
32.30 - 57.09 |
49.27 |
6258.0% |
| DCF (EBITDA 10y) |
54.15 - 105.18 |
83.62 |
10690.1% |
| Fair Value |
-49.58 - -49.58 |
-49.58 |
-6,497.91% |
| P/E |
(224.12) - (204.29) |
(220.15) |
-28506.7% |
| EV/EBITDA |
(46.96) - 4.95 |
(28.98) |
-3839.5% |
| EPV |
(11.34) - (16.21) |
(13.78) |
-1877.5% |
| DDM - Stable |
(36.36) - (98.30) |
(67.33) |
-8787.9% |
| DDM - Multi |
9.87 - 23.23 |
14.14 |
1724.9% |
ITS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.42 |
| Beta |
2.73 |
| Outstanding shares (mil) |
0.54 |
| Enterprise Value (mil) |
2.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
18.08% |
| Cost of Debt |
5.50% |
| WACC |
9.15% |