As of 2025-11-18, the Intrinsic Value of Oakley Capital Investments Ltd (OCI.L) is 420.19 GBP. This OCI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 568.00 GBP, the upside of Oakley Capital Investments Ltd is -26.00%.
The range of the Intrinsic Value is 280.25 - 827.57 GBP
Based on its market price of 568.00 GBP and our intrinsic valuation, Oakley Capital Investments Ltd (OCI.L) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 280.25 - 827.57 | 420.19 | -26.0% |
| DCF (Growth 10y) | 287.43 - 770.26 | 411.73 | -27.5% |
| DCF (EBITDA 5y) | 140.67 - 199.63 | 168.93 | -70.3% |
| DCF (EBITDA 10y) | 178.26 - 241.53 | 207.86 | -63.4% |
| Fair Value | 162.33 - 162.33 | 162.33 | -71.42% |
| P/E | 227.14 - 521.41 | 354.25 | -37.6% |
| EV/EBITDA | 185.19 - 335.80 | 250.85 | -55.8% |
| EPV | 573.85 - 715.71 | 644.78 | 13.5% |
| DDM - Stable | 381.59 - 1,332.32 | 856.95 | 50.9% |
| DDM - Multi | 172.36 - 457.88 | 249.26 | -56.1% |
| Market Cap (mil) | 969.16 |
| Beta | 0.95 |
| Outstanding shares (mil) | 1.71 |
| Enterprise Value (mil) | 1,038.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.07% |
| Cost of Debt | 4.91% |
| WACC | 7.67% |