As of 2024-12-14, the Intrinsic Value of Science Group PLC (SAG.L) is 310.16 GBP. This SAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 463.00 GBP, the upside of Science Group PLC is -33.00%.

The range of the Intrinsic Value is 248.28 - 442.33 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	248.28 - 442.33	310.16	-33.0%
DCF (Growth 10y)	305.23 - 537.91	379.95	-17.9%
DCF (EBITDA 5y)	208.71 - 229.55	219.70	-52.5%
DCF (EBITDA 10y)	267.66 - 308.87	288.07	-37.8%
Fair Value	336.59 - 336.59	336.59	-27.30%
P/E	211.46 - 342.51	249.29	-46.2%
EV/EBITDA	261.77 - 477.31	383.40	-17.2%
EPV	1,598.85 - 2,084.75	1,841.80	297.8%
DDM - Stable	117.88 - 321.66	219.77	-52.5%
DDM - Multi	149.97 - 319.97	204.43	-55.8%