As of 2024-12-14, the Intrinsic Value of LBG Media PLC (LBG.L) is
67.40 GBP. This LBG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 124.00 GBP, the upside of LBG Media PLC is
-45.60%.
The range of the Intrinsic Value is 42.92 - 282.00 GBP
67.40 GBP
Intrinsic Value
LBG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.92 - 282.00 |
67.40 |
-45.6% |
| DCF (Growth 10y) |
73.04 - 530.24 |
120.01 |
-3.2% |
| DCF (EBITDA 5y) |
46.25 - 64.21 |
54.31 |
-56.2% |
| DCF (EBITDA 10y) |
61.56 - 89.44 |
73.77 |
-40.5% |
| Fair Value |
32.84 - 32.84 |
32.84 |
-73.51% |
| P/E |
42.09 - 111.91 |
76.07 |
-38.7% |
| EV/EBITDA |
47.49 - 123.53 |
90.02 |
-27.4% |
| EPV |
87.02 - 115.51 |
101.26 |
-18.3% |
| DDM - Stable |
59.26 - 614.57 |
336.92 |
171.7% |
| DDM - Multi |
65.21 - 526.92 |
116.15 |
-6.3% |
LBG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
257.10 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
2.07 |
| Enterprise Value (mil) |
235.36 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.63% |
| Cost of Debt |
4.29% |
| WACC |
6.55% |