As of 2025-08-04, the Intrinsic Value of Science Group PLC (SAG.L) is 522.48 GBP. This SAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 567.50 GBP, the upside of Science Group PLC is -7.90%.
The range of the Intrinsic Value is 396.37 - 782.15 GBP
Based on its market price of 567.50 GBP and our intrinsic valuation, Science Group PLC (SAG.L) is overvalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 396.37 - 782.15 | 522.48 | -7.9% |
| DCF (Growth 10y) | 482.69 - 904.47 | 621.68 | 9.5% |
| DCF (EBITDA 5y) | 239.40 - 326.20 | 291.52 | -48.6% |
| DCF (EBITDA 10y) | 338.81 - 450.64 | 400.62 | -29.4% |
| Fair Value | 701.95 - 701.95 | 701.95 | 23.69% |
| P/E | 591.68 - 823.81 | 672.05 | 18.4% |
| EV/EBITDA | 203.14 - 393.96 | 310.54 | -45.3% |
| EPV | 1,774.01 - 2,289.78 | 2,031.89 | 258.0% |
| DDM - Stable | 249.89 - 657.53 | 453.71 | -20.1% |
| DDM - Multi | 348.23 - 693.57 | 461.76 | -18.6% |
| Market Cap (mil) | 242.94 |
| Beta | 0.20 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 252.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.83% |
| WACC | 7.63% |