As of 2024-12-15, the Intrinsic Value of Smarttech247 Group PLC (S247.L) is
7.74 GBP. This S247.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.85 GBP, the upside of Smarttech247 Group PLC is
-28.60%.
The range of the Intrinsic Value is 5.92 - 13.36 GBP
S247.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.92 - 13.36 |
7.74 |
-28.6% |
| DCF (Growth 10y) |
20.11 - 60.26 |
29.97 |
176.2% |
| DCF (EBITDA 5y) |
16.37 - 25.59 |
22.68 |
109.0% |
| DCF (EBITDA 10y) |
25.06 - 42.88 |
35.73 |
229.3% |
| Fair Value |
-4.63 - -4.63 |
-4.63 |
-142.64% |
| P/E |
(4.42) - 10.43 |
2.35 |
-78.3% |
| EV/EBITDA |
2.77 - 28.89 |
13.48 |
24.2% |
| EPV |
9.75 - 13.10 |
11.42 |
5.3% |
| DDM - Stable |
(1.62) - (6.38) |
(4.00) |
-136.9% |
| DDM - Multi |
13.74 - 43.30 |
21.01 |
93.7% |
S247.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.32 |
| Beta |
-0.37 |
| Outstanding shares (mil) |
1.14 |
| Enterprise Value (mil) |
8.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.30% |
| Cost of Debt |
5.00% |
| WACC |
8.20% |