As of 2024-12-14, the Intrinsic Value of Microlise Group PLC (SAAS.L) is
68.47 GBP. This SAAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.50 GBP, the upside of Microlise Group PLC is
-33.20%.
The range of the Intrinsic Value is 52.33 - 103.07 GBP
68.47 GBP
Intrinsic Value
SAAS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.33 - 103.07 |
68.47 |
-33.2% |
| DCF (Growth 10y) |
80.36 - 162.12 |
106.53 |
3.9% |
| DCF (EBITDA 5y) |
89.52 - 124.43 |
100.76 |
-1.7% |
| DCF (EBITDA 10y) |
112.31 - 171.98 |
133.28 |
30.0% |
| Fair Value |
7.72 - 7.72 |
7.72 |
-92.47% |
| P/E |
9.53 - 97.72 |
51.00 |
-50.2% |
| EV/EBITDA |
87.94 - 127.30 |
102.42 |
-0.1% |
| EPV |
31.70 - 41.70 |
36.70 |
-64.2% |
| DDM - Stable |
2.00 - 5.47 |
3.74 |
-96.4% |
| DDM - Multi |
112.97 - 176.62 |
133.97 |
30.7% |
SAAS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
118.84 |
| Beta |
0.52 |
| Outstanding shares (mil) |
1.16 |
| Enterprise Value (mil) |
111.50 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.45% |
| Cost of Debt |
7.57% |
| WACC |
11.38% |