As of 2025-05-14, the Intrinsic Value of On The Beach Group PLC (OTB.L) is 284.09 GBP. This OTB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 257.00 GBP, the upside of On The Beach Group PLC is 10.50%.
The range of the Intrinsic Value is 230.09 - 418.43 GBP
Based on its market price of 257.00 GBP and our intrinsic valuation, On The Beach Group PLC (OTB.L) is undervalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 230.09 - 418.43 | 284.09 | 10.5% |
| DCF (Growth 10y) | 264.80 - 488.19 | 329.37 | 28.2% |
| DCF (EBITDA 5y) | 250.18 - 313.30 | 285.80 | 11.2% |
| DCF (EBITDA 10y) | 256.51 - 330.27 | 294.01 | 14.4% |
| Fair Value | 201.77 - 201.77 | 201.77 | -21.49% |
| P/E | 133.01 - 276.61 | 221.20 | -13.9% |
| EV/EBITDA | 239.39 - 306.84 | 274.36 | 6.8% |
| EPV | 293.95 - 392.34 | 343.14 | 33.5% |
| DDM - Stable | 64.69 - 206.49 | 135.59 | -47.2% |
| DDM - Multi | 165.62 - 417.16 | 237.82 | -7.5% |
| Market Cap (mil) | 413.97 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1.61 |
| Enterprise Value (mil) | 320.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.63% |
| Cost of Debt | 18.57% |
| WACC | 9.66% |