As of 2024-12-12, the Intrinsic Value of Scholium Group PLC (SCHO.L) is
46.58 GBP. This SCHO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.00 GBP, the upside of Scholium Group PLC is
33.10%.
The range of the Intrinsic Value is 31.48 - 83.46 GBP
46.58 GBP
Intrinsic Value
SCHO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.48 - 83.46 |
46.58 |
33.1% |
| DCF (Growth 10y) |
50.42 - 128.86 |
73.25 |
109.3% |
| DCF (EBITDA 5y) |
33.91 - 43.31 |
38.00 |
8.6% |
| DCF (EBITDA 10y) |
42.66 - 56.88 |
48.89 |
39.7% |
| Fair Value |
10.92 - 10.92 |
10.92 |
-68.80% |
| P/E |
26.69 - 41.14 |
31.91 |
-8.8% |
| EV/EBITDA |
13.82 - 35.66 |
24.23 |
-30.8% |
| EPV |
19.73 - 30.04 |
24.88 |
-28.9% |
| DDM - Stable |
20.75 - 60.89 |
40.82 |
16.6% |
| DDM - Multi |
47.71 - 110.54 |
66.85 |
91.0% |
SCHO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4.76 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
6.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.30% |
| Cost of Debt |
5.94% |
| WACC |
6.62% |