As of 2024-12-12, the Intrinsic Value of Learning Technologies Group PLC (LTG.L) is
31.49 GBP. This LTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.40 GBP, the upside of Learning Technologies Group PLC is
-68.00%.
The range of the Intrinsic Value is 16.09 - 86.82 GBP
31.49 GBP
Intrinsic Value
LTG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.09 - 86.82 |
31.49 |
-68.0% |
| DCF (Growth 10y) |
70.08 - 289.57 |
117.79 |
19.7% |
| DCF (EBITDA 5y) |
39.83 - 125.51 |
80.29 |
-18.4% |
| DCF (EBITDA 10y) |
61.09 - 174.08 |
111.53 |
13.3% |
| Fair Value |
92.97 - 92.97 |
92.97 |
-5.51% |
| P/E |
101.23 - 184.39 |
154.29 |
56.8% |
| EV/EBITDA |
92.91 - 251.25 |
160.31 |
62.9% |
| EPV |
105.01 - 151.90 |
128.45 |
30.5% |
| DDM - Stable |
33.82 - 127.59 |
80.70 |
-18.0% |
| DDM - Multi |
54.73 - 156.25 |
80.58 |
-18.1% |
LTG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
779.32 |
| Beta |
1.84 |
| Outstanding shares (mil) |
7.92 |
| Enterprise Value (mil) |
869.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.16% |
| Cost of Debt |
4.87% |
| WACC |
8.18% |