As of 2025-07-06, the Intrinsic Value of Spaceandpeople PLC (SAL.L) is 178.55 GBP. This SAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.00 GBP, the upside of Spaceandpeople PLC is 48.80%.
The range of the Intrinsic Value is 157.34 - 209.88 GBP
Based on its market price of 120.00 GBP and our intrinsic valuation, Spaceandpeople PLC (SAL.L) is undervalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.34 - 209.88 | 178.55 | 48.8% |
| DCF (Growth 10y) | 194.28 - 263.42 | 222.26 | 85.2% |
| DCF (EBITDA 5y) | 159.21 - 211.87 | 181.73 | 51.4% |
| DCF (EBITDA 10y) | 183.42 - 242.87 | 208.66 | 73.9% |
| Fair Value | 67.50 - 67.50 | 67.50 | -43.75% |
| P/E | 124.59 - 231.66 | 186.92 | 55.8% |
| EV/EBITDA | 170.10 - 238.93 | 199.34 | 66.1% |
| EPV | 245.35 - 302.37 | 273.86 | 128.2% |
| DDM - Stable | 84.49 - 163.39 | 123.94 | 3.3% |
| DDM - Multi | 66.04 - 104.15 | 81.21 | -32.3% |
| Market Cap (mil) | 2.39 |
| Beta | 0.53 |
| Outstanding shares (mil) | 0.02 |
| Enterprise Value (mil) | 1.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.81% |
| Cost of Debt | 6.39% |
| WACC | 8.27% |