As of 2024-12-14, the Intrinsic Value of Leeds Group PLC (LDSG.L) is
13.16 GBP. This LDSG.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 6.25 GBP, the upside of Leeds Group PLC is
110.50%.
The range of the Intrinsic Value is 13.02 - 13.33 GBP
13.16 GBP
Intrinsic Value
LDSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(304.61) - (19.81) |
(47.22) |
-855.6% |
| DCF (Growth 10y) |
(16.55) - (252.66) |
(39.32) |
-729.1% |
| DCF (EBITDA 5y) |
13.02 - 13.33 |
13.16 |
110.5% |
| DCF (EBITDA 10y) |
9.63 - 9.79 |
9.69 |
55.0% |
| Fair Value |
-105.18 - -105.18 |
-105.18 |
-1,782.82% |
| P/E |
(172.49) - (179.22) |
(171.96) |
-2851.4% |
| EV/EBITDA |
5.21 - 435.31 |
182.30 |
2816.9% |
| EPV |
606.86 - 719.26 |
663.06 |
10508.9% |
| DDM - Stable |
(272.38) - (868.82) |
(570.60) |
-9229.6% |
| DDM - Multi |
(0.76) - (1.91) |
(1.09) |
-117.4% |
LDSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.71 |
| Beta |
0.25 |
| Outstanding shares (mil) |
0.27 |
| Enterprise Value (mil) |
1.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.29% |
| WACC |
4.93% |