As of 2024-12-12, the Intrinsic Value of Onthemarket PLC (OTMP.L) is
43.14 GBP. This OTMP.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 109.00 GBP, the upside of Onthemarket PLC is
-60.40%.
The range of the Intrinsic Value is 30.86 - 60.20 GBP
43.14 GBP
Intrinsic Value
OTMP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(157.03) - (27.28) |
(51.30) |
-147.1% |
| DCF (Growth 10y) |
(21.26) - (110.79) |
(38.07) |
-134.9% |
| DCF (EBITDA 5y) |
30.86 - 60.20 |
43.14 |
-60.4% |
| DCF (EBITDA 10y) |
27.46 - 69.40 |
44.11 |
-59.5% |
| Fair Value |
-5.81 - -5.81 |
-5.81 |
-105.33% |
| P/E |
(6.29) - 6.19 |
(2.15) |
-102.0% |
| EV/EBITDA |
51.77 - 160.85 |
93.04 |
-14.6% |
| EPV |
70.52 - 96.39 |
83.46 |
-23.4% |
| DDM - Stable |
(8.30) - (46.59) |
(27.45) |
-125.2% |
| DDM - Multi |
3.77 - 16.76 |
6.19 |
-94.3% |
OTMP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
87.43 |
| Beta |
-0.88 |
| Outstanding shares (mil) |
0.80 |
| Enterprise Value (mil) |
76.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.95% |
| Cost of Debt |
5.00% |
| WACC |
7.91% |