As of 2024-12-13, the Intrinsic Value of Likewise Group PLC (LIKE.L) is
90.23 GBP. This LIKE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.00 GBP, the upside of Likewise Group PLC is
463.90%.
The range of the Intrinsic Value is 60.18 - 168.77 GBP
90.23 GBP
Intrinsic Value
LIKE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.18 - 168.77 |
90.23 |
463.9% |
| DCF (Growth 10y) |
202.10 - 514.91 |
288.79 |
1704.9% |
| DCF (EBITDA 5y) |
55.44 - 57.14 |
56.29 |
251.8% |
| DCF (EBITDA 10y) |
178.12 - 188.09 |
183.03 |
1044.0% |
| Fair Value |
2.27 - 2.27 |
2.27 |
-85.80% |
| P/E |
15.99 - 16.02 |
16.01 |
0.1% |
| EV/EBITDA |
15.90 - 16.12 |
16.01 |
0.1% |
| EPV |
(0.96) - 0.31 |
(0.32) |
-102.0% |
| DDM - Stable |
6.31 - 23.40 |
14.85 |
-7.2% |
| DDM - Multi |
56.43 - 160.53 |
83.25 |
420.3% |
LIKE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35.39 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
2.21 |
| Enterprise Value (mil) |
63.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.39% |
| Cost of Debt |
7.00% |
| WACC |
5.93% |