As of 2026-04-04, the Intrinsic Value of Lords Group Trading PLC (LORD.L) is 99.43 GBP. This LORD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.25 GBP, the upside of Lords Group Trading PLC is 476.40%.
The range of the Intrinsic Value is 28.11 - 2,062.83 GBP
Based on its market price of 17.25 GBP and our intrinsic valuation, Lords Group Trading PLC (LORD.L) is undervalued by 476.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.11 - 2,062.83 | 99.43 | 476.4% |
| DCF (Growth 10y) | 71.04 - 3,722.56 | 197.28 | 1043.7% |
| DCF (EBITDA 5y) | 64.44 - 156.05 | 104.54 | 506.0% |
| DCF (EBITDA 10y) | 103.80 - 360.70 | 197.30 | 1043.8% |
| Fair Value | -10.05 - -10.05 | -10.05 | -158.25% |
| P/E | (19.31) - 32.17 | 3.63 | -79.0% |
| EV/EBITDA | 22.64 - 45.81 | 29.42 | 70.5% |
| EPV | 81.62 - 433.69 | 257.66 | 1393.7% |
| DDM - Stable | (5.46) - (20.54) | (13.00) | -175.4% |
| DDM - Multi | 49.67 - 164.37 | 78.57 | 355.5% |
| Market Cap (mil) | 32.42 |
| Beta | 0.38 |
| Outstanding shares (mil) | 1.88 |
| Enterprise Value (mil) | 120.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.91% |
| Cost of Debt | 14.08% |
| WACC | 10.79% |