As of 2025-05-15, the Intrinsic Value of Ocean Outdoor Ltd (OOUT.L) is (10.06) USD. This OOUT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.20 USD, the upside of Ocean Outdoor Ltd is -198.6%.

The range of the Intrinsic Value is (15.89) - (8.14) USD.

Is OOUT.L undervalued or overvalued?

Based on its market price of 10.20 USD and our intrinsic valuation, Ocean Outdoor Ltd (OOUT.L) is overvalued by 198.6%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

10.20 USD

Stock Price

(10.06) USD

Intrinsic Value

Intrinsic Value Details

OOUT.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(15.89) - (8.14)	(10.06)	-198.6%
Peter Lynch Fair Value	-3.43 - -3.43	-3.43	-133.67%
P/E Multiples	(55.04) - (70.31)	(63.64)	-723.9%
EV/EBITDA Multiples	6.64 - 25.39	15.36	50.6%
Earnings Power Value	6.27 - 8.76	7.52	-26.3%

OOUT.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
APG SGA SA	202.2 - 449.32	272.41	19.5%
Tremor International Ltd	262.75 - 360.46	302.08	52.0%
Kin and Carta PLC	32.32 - 426.62	86.53	-33.2%
ADL Partner SA	29.62 - 45.08	35.48	32.4%
Ad Pepper Media International NV	2.83 - 6.37	3.79	23.1%
High Co SA	6.98 - 8.33	7.53	111.5%
Pebble Group PLC	48.33 - 63.67	54.49	51.4%
1000mercis SA	23.34 - 61.95	35.02	16.7%
NAHL Group PLC	59.76 - 117.63	80.81	34.7%
Syzygy AG	1.64 - 8.69	3.25	37.1%

OOUT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	550
Beta	1.02
Outstanding shares (mil)	54
Enterprise Value (mil)	756

Market risk premium	5.3%
Cost of Equity	8.1%
Cost of Debt	7%
WACC	7.7%