Is NCC.L undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of NCC Group PLC (NCC.L) is 78.94 GBP. This NCC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.20 GBP, the upside of NCC Group PLC is -43.70%. This means that NCC.L is overvalued by 43.70%.
The range of the Intrinsic Value is 47.57 - 156.33 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.57 - 156.33 | 78.94 | -43.7% |
| DCF (Growth 10y) | 85.68 - 236.35 | 129.43 | -7.7% |
| DCF (EBITDA 5y) | 31.85 - 59.84 | 47.42 | -66.2% |
| DCF (EBITDA 10y) | 62.68 - 104.21 | 84.36 | -39.8% |
| Fair Value | -53.89 - -53.89 | -53.89 | -138.44% |
| P/E | (200.91) - (202.85) | (203.18) | -244.9% |
| EV/EBITDA | (13.11) - 803.03 | 343.95 | 145.3% |
| EPV | 151.03 - 199.12 | 175.07 | 24.9% |
| DDM - Stable | (94.05) - (264.84) | (179.44) | -228.0% |
| DDM - Multi | 33.37 - 74.66 | 46.32 | -67.0% |
| Market Cap (mil) | 422.73 |
| Beta | 0.60 |
| Outstanding shares (mil) | 3.02 |
| Enterprise Value (mil) | 495.63 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.34% |
| Cost of Debt | 5.06% |
| WACC | 8.20% |