As of 2025-07-04, the Intrinsic Value of Livermore Investments Group Ltd (LIV.L) is 66.58 GBP. This LIV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.10 GBP, the upside of Livermore Investments Group Ltd is 35.60%.
The range of the Intrinsic Value is 55.19 - 89.09 GBP
Based on its market price of 49.10 GBP and our intrinsic valuation, Livermore Investments Group Ltd (LIV.L) is undervalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.19 - 89.09 | 66.58 | 35.6% |
| DCF (Growth 10y) | 58.04 - 89.47 | 68.73 | 40.0% |
| DCF (EBITDA 5y) | 49.59 - 56.78 | 53.02 | 8.0% |
| DCF (EBITDA 10y) | 54.09 - 63.68 | 58.54 | 19.2% |
| Fair Value | 73.46 - 73.46 | 73.46 | 49.62% |
| P/E | 20.75 - 40.33 | 30.33 | -38.2% |
| EV/EBITDA | 43.30 - 49.12 | 46.36 | -5.6% |
| EPV | 14.60 - 14.51 | 14.55 | -70.4% |
| DDM - Stable | 22.75 - 58.03 | 40.39 | -17.7% |
| DDM - Multi | 34.43 - 61.09 | 43.42 | -11.6% |
| Market Cap (mil) | 80.19 |
| Beta | -0.01 |
| Outstanding shares (mil) | 1.63 |
| Enterprise Value (mil) | 55.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.80% |
| Cost of Debt | 4.58% |
| WACC | 8.78% |