LBTYA
Liberty Global PLC
Price:  
9.64 
USD
Volume:  
5,127,070.00
United Kingdom | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LBTYA Intrinsic Value

-50.60 %
Upside

What is the intrinsic value of LBTYA?

As of 2025-05-05, the Intrinsic Value of Liberty Global PLC (LBTYA) is 4.76 USD. This LBTYA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.64 USD, the upside of Liberty Global PLC is -50.60%.

The range of the Intrinsic Value is (1.03) - 24.59 USD

Is LBTYA undervalued or overvalued?

Based on its market price of 9.64 USD and our intrinsic valuation, Liberty Global PLC (LBTYA) is overvalued by 50.60%.

9.64 USD
Stock Price
4.76 USD
Intrinsic Value
Intrinsic Value Details

LBTYA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (12.17) - 388.92 (5.29) -154.9%
DCF (Growth 10y) (11.02) - 443.86 (3.08) -132.0%
DCF (EBITDA 5y) (1.03) - 24.59 4.76 -50.6%
DCF (EBITDA 10y) (5.36) - 28.75 2.80 -70.9%
Fair Value -298.53 - -298.53 -298.53 -3,196.81%
P/E (242.65) - 124.27 (87.21) -1004.6%
EV/EBITDA 10.26 - 35.08 19.80 105.4%
EPV 28.42 - 147.36 87.89 811.7%
DDM - Stable (162.62) - (1,365.87) (764.25) -8027.9%
DDM - Multi 89.41 - 594.51 156.46 1523.0%

LBTYA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,346.91
Beta 0.36
Outstanding shares (mil) 347.19
Enterprise Value (mil) 10,631.61
Market risk premium 4.60%
Cost of Equity 6.96%
Cost of Debt 14.60%
WACC 11.59%