As of 2025-04-29, the Intrinsic Value of Litigation Capital Management Ltd (LIT.L) is 120.95 GBP. This LIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.60 GBP, the upside of Litigation Capital Management Ltd is 134.40%.
The range of the Intrinsic Value is 105.32 - 141.66 GBP
Based on its market price of 51.60 GBP and our intrinsic valuation, Litigation Capital Management Ltd (LIT.L) is undervalued by 134.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.32 - 141.66 | 120.95 | 134.4% |
| DCF (Growth 10y) | 139.77 - 184.32 | 159.02 | 208.2% |
| DCF (EBITDA 5y) | 123.93 - 190.64 | 162.57 | 215.1% |
| DCF (EBITDA 10y) | 157.42 - 232.87 | 198.71 | 285.1% |
| Fair Value | -31.59 - -31.59 | -31.59 | -161.22% |
| P/E | (9.75) - 52.48 | 19.72 | -61.8% |
| EV/EBITDA | 29.03 - 150.03 | 81.64 | 58.2% |
| EPV | 116.24 - 140.36 | 128.30 | 148.6% |
| DDM - Stable | (8.48) - (16.89) | (12.69) | -124.6% |
| DDM - Multi | 47.53 - 76.22 | 58.76 | 13.9% |
| Market Cap (mil) | 57.52 |
| Beta | 0.88 |
| Outstanding shares (mil) | 1.11 |
| Enterprise Value (mil) | 76.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.08% |
| Cost of Debt | 15.77% |
| WACC | 9.90% |