As of 2024-12-12, the Intrinsic Value of Spaceandpeople PLC (SAL.L) is
106.73 GBP. This SAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.00 GBP, the upside of Spaceandpeople PLC is
27.10%.
The range of the Intrinsic Value is 80.74 - 147.69 GBP
106.73 GBP
Intrinsic Value
SAL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.74 - 147.69 |
106.73 |
27.1% |
| DCF (Growth 10y) |
78.00 - 134.75 |
100.20 |
19.3% |
| DCF (EBITDA 5y) |
55.66 - 98.68 |
74.99 |
-10.7% |
| DCF (EBITDA 10y) |
73.04 - 120.56 |
93.92 |
11.8% |
| Fair Value |
80.43 - 80.43 |
80.43 |
-4.25% |
| P/E |
65.63 - 263.50 |
158.76 |
89.0% |
| EV/EBITDA |
69.22 - 199.53 |
122.86 |
46.3% |
| EPV |
106.40 - 153.57 |
129.98 |
54.7% |
| DDM - Stable |
86.70 - 177.54 |
132.12 |
57.3% |
| DDM - Multi |
28.21 - 47.40 |
35.57 |
-57.6% |
SAL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.64 |
| Beta |
0.12 |
| Outstanding shares (mil) |
0.02 |
| Enterprise Value (mil) |
2.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.07% |
| Cost of Debt |
5.09% |
| WACC |
7.61% |