As of 2024-12-14, the Intrinsic Value of LPA Group PLC (LPA.L) is 35.12 GBP. This LPA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.00 GBP, the upside of LPA Group PLC is -38.40%.

The range of the Intrinsic Value is 19.29 - 76.50 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	19.29 - 76.50	35.12	-38.4%
DCF (Growth 10y)	37.85 - 120.05	60.79	6.7%
DCF (EBITDA 5y)	51.11 - 71.67	58.38	2.4%
DCF (EBITDA 10y)	60.50 - 94.20	73.36	28.7%
Fair Value	189.96 - 189.96	189.96	233.27%
P/E	55.97 - 113.22	77.89	36.6%
EV/EBITDA	55.89 - 77.61	66.45	16.6%
EPV	8.23 - 17.91	13.07	-77.1%
DDM - Stable	62.91 - 165.58	114.24	100.4%
DDM - Multi	66.82 - 137.81	90.12	58.1%