As of 2026-02-18, the Intrinsic Value of Oxford Metrics PLC (OMG.L) is 18.33 GBP. This OMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.40 GBP, the upside of Oxford Metrics PLC is -66.90%.
The range of the Intrinsic Value is 13.53 - 42.66 GBP
Based on its market price of 55.40 GBP and our intrinsic valuation, Oxford Metrics PLC (OMG.L) is overvalued by 66.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.53 - 42.66 | 18.33 | -66.9% |
| DCF (Growth 10y) | 24.07 - 98.48 | 36.42 | -34.3% |
| DCF (EBITDA 5y) | 47.52 - 74.90 | 65.29 | 17.8% |
| DCF (EBITDA 10y) | 53.77 - 96.80 | 78.26 | 41.3% |
| Fair Value | -15.38 - -15.38 | -15.38 | -127.76% |
| P/E | (15.05) - 21.10 | 0.10 | -99.8% |
| EV/EBITDA | 40.52 - 71.47 | 56.77 | 2.5% |
| EPV | 16.88 - 20.50 | 18.69 | -66.3% |
| DDM - Stable | (5.81) - (37.67) | (21.74) | -139.2% |
| DDM - Multi | 25.48 - 136.00 | 43.75 | -21.0% |
| Market Cap (mil) | 61.33 |
| Beta | 1.11 |
| Outstanding shares (mil) | 1.11 |
| Enterprise Value (mil) | 49.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.44% |
| Cost of Debt | 7.29% |
| WACC | 8.28% |