As of 2024-12-13, the Intrinsic Value of Netcall PLC (NET.L) is
54.65 GBP. This NET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.50 GBP, the upside of Netcall PLC is
-46.70%.
The range of the Intrinsic Value is 44.72 - 77.63 GBP
54.65 GBP
Intrinsic Value
NET.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.72 - 77.63 |
54.65 |
-46.7% |
| DCF (Growth 10y) |
54.03 - 94.85 |
66.43 |
-35.2% |
| DCF (EBITDA 5y) |
62.03 - 77.62 |
68.73 |
-32.9% |
| DCF (EBITDA 10y) |
69.47 - 91.39 |
78.82 |
-23.1% |
| Fair Value |
81.14 - 81.14 |
81.14 |
-20.84% |
| P/E |
61.69 - 111.38 |
84.32 |
-17.7% |
| EV/EBITDA |
60.06 - 88.81 |
72.98 |
-28.8% |
| EPV |
50.13 - 60.44 |
55.29 |
-46.1% |
| DDM - Stable |
30.45 - 90.76 |
60.61 |
-40.9% |
| DDM - Multi |
33.02 - 75.62 |
45.86 |
-55.3% |
NET.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169.25 |
| Beta |
0.02 |
| Outstanding shares (mil) |
1.65 |
| Enterprise Value (mil) |
141.16 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.34% |
| Cost of Debt |
6.23% |
| WACC |
8.33% |