As of 2024-12-14, the Intrinsic Value of Livermore Investments Group Ltd (LIV.L) is 67.42 GBP. This LIV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.50 GBP, the upside of Livermore Investments Group Ltd is 45.00%.

The range of the Intrinsic Value is 49.48 - 121.56 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	49.48 - 121.56	67.42	45.0%
DCF (Growth 10y)	52.15 - 127.53	71.07	52.8%
DCF (EBITDA 5y)	59.18 - 110.64	70.07	50.7%
DCF (EBITDA 10y)	56.59 - 119.36	72.73	56.4%
Fair Value	232.62 - 232.62	232.62	400.26%
P/E	39.45 - 67.61	54.80	17.8%
EV/EBITDA	52.79 - 136.82	75.22	61.8%
EPV	23.55 - 45.52	34.54	-25.7%
DDM - Stable	46.07 - 86.52	66.29	42.6%
DDM - Multi	39.32 - 58.27	47.01	1.1%