As of 2025-09-17, the Intrinsic Value of Spaceandpeople PLC (SAL.L) is 250.26 GBP. This SAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.50 GBP, the upside of Spaceandpeople PLC is 37.10%.
The range of the Intrinsic Value is 214.64 - 306.84 GBP
Based on its market price of 182.50 GBP and our intrinsic valuation, Spaceandpeople PLC (SAL.L) is undervalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.64 - 306.84 | 250.26 | 37.1% |
| DCF (Growth 10y) | 270.03 - 393.19 | 317.72 | 74.1% |
| DCF (EBITDA 5y) | 202.28 - 255.54 | 227.82 | 24.8% |
| DCF (EBITDA 10y) | 239.86 - 306.91 | 271.03 | 48.5% |
| Fair Value | 82.20 - 82.20 | 82.20 | -54.96% |
| P/E | 177.17 - 268.97 | 204.80 | 12.2% |
| EV/EBITDA | 196.42 - 277.52 | 233.43 | 27.9% |
| EPV | 337.75 - 432.94 | 385.35 | 111.1% |
| DDM - Stable | 125.33 - 265.39 | 195.36 | 7.0% |
| DDM - Multi | 102.78 - 177.32 | 130.86 | -28.3% |
| Market Cap (mil) | 2.99 |
| Beta | 0.59 |
| Outstanding shares (mil) | 0.02 |
| Enterprise Value (mil) | 2.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.88% |
| Cost of Debt | 6.39% |
| WACC | 7.03% |