As of 2024-12-11, the Intrinsic Value of NCC Group PLC (NCC.L) is 37.59 GBP. This NCC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.60 GBP, the upside of NCC Group PLC is -72.70%.

The range of the Intrinsic Value is 10.78 - 227.55 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	10.78 - 227.55	37.59	-72.7%
DCF (Growth 10y)	46.34 - 489.15	101.36	-26.3%
DCF (EBITDA 5y)	19.13 - 38.33	27.96	-79.7%
DCF (EBITDA 10y)	45.15 - 89.35	64.34	-53.2%
Fair Value	-41.74 - -41.74	-41.74	-130.34%
P/E	(149.27) - (158.12)	(155.70)	-213.2%
EV/EBITDA	116.45 - 231.92	175.29	27.4%
EPV	122.26 - 227.19	174.73	27.0%
DDM - Stable	(68.16) - (479.27)	(273.72)	-298.9%
DDM - Multi	15.22 - 91.66	27.02	-80.4%