As of 2025-05-18, the Intrinsic Value of Learning Technologies Group PLC (LTG.L) is 53.87 GBP. This LTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.90 GBP, the upside of Learning Technologies Group PLC is -46.10%.
The range of the Intrinsic Value is 37.29 - 95.11 GBP
Based on its market price of 99.90 GBP and our intrinsic valuation, Learning Technologies Group PLC (LTG.L) is overvalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.29 - 95.11 | 53.87 | -46.1% |
| DCF (Growth 10y) | 65.24 - 158.67 | 92.14 | -7.8% |
| DCF (EBITDA 5y) | 65.84 - 99.57 | 90.39 | -9.5% |
| DCF (EBITDA 10y) | 79.72 - 122.89 | 108.36 | 8.5% |
| Fair Value | 142.57 - 142.57 | 142.57 | 42.71% |
| P/E | 94.83 - 172.68 | 131.14 | 31.3% |
| EV/EBITDA | 109.27 - 249.06 | 177.63 | 77.8% |
| EPV | 110.52 - 138.97 | 124.75 | 24.9% |
| DDM - Stable | 53.17 - 146.91 | 100.04 | 0.1% |
| DDM - Multi | 42.79 - 87.27 | 56.94 | -43.0% |
| Market Cap (mil) | 791.52 |
| Beta | 0.61 |
| Outstanding shares (mil) | 7.92 |
| Enterprise Value (mil) | 857.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.50% |
| Cost of Debt | 4.60% |
| WACC | 8.45% |