As of 2025-06-28, the Intrinsic Value of London Security PLC (LSC.L) is 3,132.07 GBP. This LSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,750.00 GBP, the upside of London Security PLC is -16.50%.
The range of the Intrinsic Value is 2,488.04 - 4,387.35 GBP
Based on its market price of 3,750.00 GBP and our intrinsic valuation, London Security PLC (LSC.L) is overvalued by 16.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,488.04 - 4,387.35 | 3,132.07 | -16.5% |
| DCF (Growth 10y) | 2,850.82 - 4,785.88 | 3,512.83 | -6.3% |
| DCF (EBITDA 5y) | 2,682.77 - 3,580.59 | 2,889.32 | -23.0% |
| DCF (EBITDA 10y) | 3,048.81 - 4,104.98 | 3,340.07 | -10.9% |
| Fair Value | 1,006.11 - 1,006.11 | 1,006.11 | -73.17% |
| P/E | 3,664.49 - 4,513.28 | 3,927.99 | 4.7% |
| EV/EBITDA | 1,785.44 - 3,682.08 | 2,723.64 | -27.4% |
| EPV | 3,090.44 - 3,841.58 | 3,466.01 | -7.6% |
| DDM - Stable | 1,572.08 - 3,931.80 | 2,751.94 | -26.6% |
| DDM - Multi | 2,431.25 - 4,414.56 | 3,106.67 | -17.2% |
| Market Cap (mil) | 459.75 |
| Beta | -0.28 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 437.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.29% |
| WACC | 7.88% |