As of 2024-12-14, the Intrinsic Value of Litigation Capital Management Ltd (LIT.L) is 200.93 GBP. This LIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.75 GBP, the upside of Litigation Capital Management Ltd is 91.80%.

The range of the Intrinsic Value is 167.51 - 251.72 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	167.51 - 251.72	200.93	91.8%
DCF (Growth 10y)	211.11 - 314.33	252.21	140.8%
DCF (EBITDA 5y)	204.45 - 267.50	244.34	133.3%
DCF (EBITDA 10y)	246.00 - 332.36	295.37	182.0%
Fair Value	137.97 - 137.97	137.97	31.71%
P/E	49.89 - 88.52	68.91	-34.2%
EV/EBITDA	141.67 - 219.61	182.08	73.8%
EPV	155.85 - 204.17	180.01	71.8%
DDM - Stable	38.81 - 78.72	58.76	-43.9%
DDM - Multi	64.20 - 101.97	78.85	-24.7%