As of 2024-12-12, the Intrinsic Value of Kape Technologies PLC (KAPE.L) is 377.18 GBP. This KAPE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 285.00 GBP, the upside of Kape Technologies PLC is 32.30%.

The range of the Intrinsic Value is 275.80 - 589.34 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	275.80 - 589.34	377.18	32.3%
DCF (Growth 10y)	738.29 - 1,558.87	1,004.39	252.4%
DCF (EBITDA 5y)	496.07 - 623.80	580.61	103.7%
DCF (EBITDA 10y)	1,037.01 - 1,389.72	1,244.54	336.7%
Fair Value	327.59 - 327.59	327.59	14.94%
P/E	248.97 - 283.54	267.50	-6.1%
EV/EBITDA	283.22 - 879.33	570.42	100.1%
EPV	229.78 - 306.86	268.32	-5.9%
DDM - Stable	101.38 - 256.64	179.01	-37.2%
DDM - Multi	280.13 - 564.04	375.75	31.8%