Is LME.L undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Limitless Earth PLC (LME.L) is (3.44) GBP. This LME.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 GBP, the upside of Limitless Earth PLC is -272.20%. This means that LME.L is overvalued by 272.20%.
The range of the Intrinsic Value is (8.14) - (2.23) GBP
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (8.14) - (2.23) | (3.44) | -272.2% |
DCF (Growth 10y) | (2.44) - (8.21) | (3.63) | -281.7% |
DCF (EBITDA 5y) | (0.74) - (1.12) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | (1.14) - (1.58) | (1,234.50) | -123450.0% |
Fair Value | -0.64 - -0.64 | -0.64 | -132.22% |
P/E | (0.51) - (0.62) | (0.56) | -128.0% |
EV/EBITDA | (0.27) - (0.60) | (0.35) | -117.5% |
EPV | (1.11) - (1.45) | (1.28) | -164.0% |
DDM - Stable | (0.99) - (3.24) | (2.12) | -205.8% |
DDM - Multi | (0.89) - (2.35) | (1.30) | -164.9% |
Market Cap (mil) | 1.59 |
Beta | -0.01 |
Outstanding shares (mil) | 0.80 |
Enterprise Value (mil) | 1.52 |
Market risk premium | 5.98% |
Cost of Equity | 10.35% |
Cost of Debt | 5.00% |
WACC | 7.20% |