As of 2024-12-12, the Intrinsic Value of On The Beach Group PLC (OTB.L) is
271.71 GBP. This OTB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 226.50 GBP, the upside of On The Beach Group PLC is
20.00%.
The range of the Intrinsic Value is 189.02 - 461.71 GBP
271.71 GBP
Intrinsic Value
OTB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
189.02 - 461.71 |
271.71 |
20.0% |
| DCF (Growth 10y) |
149.31 - 319.84 |
201.83 |
-10.9% |
| DCF (EBITDA 5y) |
110.70 - 169.11 |
135.69 |
-40.1% |
| DCF (EBITDA 10y) |
149.86 - 227.82 |
182.80 |
-19.3% |
| Fair Value |
159.03 - 159.03 |
159.03 |
-29.79% |
| P/E |
83.59 - 309.47 |
158.24 |
-30.1% |
| EV/EBITDA |
112.91 - 198.98 |
146.92 |
-35.1% |
| EPV |
52.76 - 78.23 |
65.50 |
-71.1% |
| DDM - Stable |
56.37 - 165.75 |
111.06 |
-51.0% |
| DDM - Multi |
87.25 - 200.98 |
121.86 |
-46.2% |
OTB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
377.43 |
| Beta |
0.82 |
| Outstanding shares (mil) |
1.67 |
| Enterprise Value (mil) |
428.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.18% |
| Cost of Debt |
5.06% |
| WACC |
9.12% |