As of 2024-12-15, the Intrinsic Value of One Media IP Group PLC (OMIP.L) is
8.44 GBP. This OMIP.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 4.25 GBP, the upside of One Media IP Group PLC is
98.50%.
The range of the Intrinsic Value is 6.54 - 15.12 GBP
OMIP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(43.06) - (6.85) |
(11.30) |
-365.9% |
| DCF (Growth 10y) |
(1.08) - 2.38 |
(0.67) |
-115.9% |
| DCF (EBITDA 5y) |
6.54 - 15.12 |
8.44 |
98.5% |
| DCF (EBITDA 10y) |
8.45 - 20.71 |
11.28 |
165.4% |
| Fair Value |
0.36 - 0.36 |
0.36 |
-91.51% |
| P/E |
0.54 - 1.17 |
0.79 |
-81.4% |
| EV/EBITDA |
4.41 - 15.81 |
7.88 |
85.4% |
| EPV |
(10.31) - (13.18) |
(11.74) |
-376.3% |
| DDM - Stable |
1.16 - 8.65 |
4.91 |
15.4% |
| DDM - Multi |
4.97 - 27.05 |
8.21 |
93.2% |
OMIP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.45 |
| Beta |
0.45 |
| Outstanding shares (mil) |
2.22 |
| Enterprise Value (mil) |
9.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.56% |
| Cost of Debt |
6.80% |
| WACC |
6.38% |