As of 2025-07-08, the Intrinsic Value of NCC Group PLC (NCC.L) is 88.31 GBP. This NCC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.20 GBP, the upside of NCC Group PLC is -38.80%.
The range of the Intrinsic Value is 61.84 - 147.70 GBP
Based on its market price of 144.20 GBP and our intrinsic valuation, NCC Group PLC (NCC.L) is overvalued by 38.80%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 61.84 - 147.70 | 88.31 | -38.8% |
DCF (Growth 10y) | 101.85 - 224.50 | 139.89 | -3.0% |
DCF (EBITDA 5y) | 54.47 - 68.46 | 64.52 | -55.3% |
DCF (EBITDA 10y) | 86.29 - 110.84 | 101.57 | -29.6% |
Fair Value | -23.56 - -23.56 | -23.56 | -116.34% |
P/E | (88.22) - (95.19) | (90.72) | -162.9% |
EV/EBITDA | 4.21 - 717.99 | 354.35 | 145.7% |
EPV | 156.76 - 196.37 | 176.57 | 22.4% |
DDM - Stable | (40.68) - (106.30) | (73.49) | -151.0% |
DDM - Multi | 33.58 - 68.61 | 45.15 | -68.7% |
Market Cap (mil) | 452.87 |
Beta | 0.75 |
Outstanding shares (mil) | 3.14 |
Enterprise Value (mil) | 477.97 |
Market risk premium | 5.98% |
Cost of Equity | 9.55% |
Cost of Debt | 5.06% |
WACC | 8.47% |