Is SAL.L undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Spaceandpeople PLC (SAL.L) is 112.60 GBP. This SAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.50 GBP, the upside of Spaceandpeople PLC is 15.50%. This means that SAL.L is undervalued by 15.50%.

The range of the Intrinsic Value is 83.62 - 160.11 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	83.62 - 160.11	112.60	15.5%
DCF (Growth 10y)	80.72 - 145.91	105.60	8.3%
DCF (EBITDA 5y)	60.07 - 107.32	77.74	-20.3%
DCF (EBITDA 10y)	77.39 - 130.44	97.64	0.1%
Fair Value	80.43 - 80.43	80.43	-17.51%
P/E	67.48 - 253.52	150.98	54.9%
EV/EBITDA	72.62 - 214.83	128.08	31.4%
EPV	109.63 - 163.72	136.68	40.2%
DDM - Stable	93.49 - 201.32	147.40	51.2%
DDM - Multi	30.95 - 54.80	39.82	-59.2%