As of 2025-09-18, the Intrinsic Value of NCC Group PLC (NCC.L) is 86.27 GBP. This NCC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.80 GBP, the upside of NCC Group PLC is -39.60%.
The range of the Intrinsic Value is 58.53 - 153.71 GBP
Based on its market price of 142.80 GBP and our intrinsic valuation, NCC Group PLC (NCC.L) is overvalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.53 - 153.71 | 86.27 | -39.6% |
| DCF (Growth 10y) | 96.38 - 233.64 | 136.65 | -4.3% |
| DCF (EBITDA 5y) | 48.11 - 65.37 | 57.96 | -59.4% |
| DCF (EBITDA 10y) | 78.21 - 107.81 | 93.72 | -34.4% |
| Fair Value | -23.62 - -23.62 | -23.62 | -116.54% |
| P/E | (77.94) - (80.87) | (79.60) | -155.7% |
| EV/EBITDA | 1.46 - 679.18 | 315.65 | 121.0% |
| EPV | 151.63 - 199.66 | 175.64 | 23.0% |
| DDM - Stable | (38.92) - (110.23) | (74.57) | -152.2% |
| DDM - Multi | 31.87 - 71.35 | 44.20 | -69.0% |
| Market Cap (mil) | 447.41 |
| Beta | 0.81 |
| Outstanding shares (mil) | 3.13 |
| Enterprise Value (mil) | 472.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.68% |
| Cost of Debt | 5.06% |
| WACC | 8.58% |