As of 2024-12-13, the Intrinsic Value of Let's Explore Group PLC (LETS.L) is
4.11 GBP. This LETS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.50 GBP, the upside of Let's Explore Group PLC is
64.60%.
The range of the Intrinsic Value is 3.92 - 4.41 GBP
LETS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.92 - 4.41 |
4.11 |
64.6% |
| DCF (Growth 10y) |
3.21 - 3.19 |
3.20 |
28.1% |
| DCF (EBITDA 5y) |
3.69 - 3.93 |
3.80 |
52.1% |
| DCF (EBITDA 10y) |
3.23 - 3.25 |
3.24 |
29.7% |
| Fair Value |
24.95 - 24.95 |
24.95 |
898.08% |
| P/E |
30.04 - 71.06 |
44.41 |
1676.6% |
| EV/EBITDA |
0.73 - 11.12 |
2.66 |
6.2% |
| EPV |
(5.92) - (8.73) |
(7.32) |
-392.9% |
| DDM - Stable |
30.93 - 60.20 |
45.56 |
1722.5% |
| DDM - Multi |
(0.06) - (0.10) |
(0.08) |
-103.2% |
LETS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.03 |
| Beta |
1.10 |
| Outstanding shares (mil) |
2.81 |
| Enterprise Value (mil) |
0.24 |
| Market risk premium |
6.41% |
| Cost of Equity |
9.88% |
| Cost of Debt |
9.27% |
| WACC |
9.87% |