As of 2024-12-15, the Intrinsic Value of Oxford Metrics PLC (OMG.L) is 70.26 GBP. This OMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.00 GBP, the upside of Oxford Metrics PLC is 21.10%.

The range of the Intrinsic Value is 51.80 - 117.53 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	51.80 - 117.53	70.26	21.1%
DCF (Growth 10y)	71.34 - 158.14	95.85	65.3%
DCF (EBITDA 5y)	92.45 - 117.73	105.43	81.8%
DCF (EBITDA 10y)	104.74 - 139.40	121.79	110.0%
Fair Value	74.25 - 74.25	74.25	28.02%
P/E	98.25 - 174.73	138.34	138.5%
EV/EBITDA	65.79 - 138.04	97.96	68.9%
EPV	34.24 - 41.63	37.93	-34.6%
DDM - Stable	32.51 - 104.86	68.69	18.4%
DDM - Multi	89.75 - 206.36	123.07	112.2%