As of 2024-12-13, the Intrinsic Value of SCS Group PLC (SCS.L) is 211.64 GBP. This SCS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.00 GBP, the upside of SCS Group PLC is -21.60%.

The range of the Intrinsic Value is 104.03 - 598.89 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	104.03 - 598.89	211.64	-21.6%
DCF (Growth 10y)	110.59 - 563.84	211.08	-21.8%
DCF (EBITDA 5y)	68.84 - 136.88	95.99	-64.4%
DCF (EBITDA 10y)	91.10 - 194.71	132.53	-50.9%
Fair Value	334.39 - 334.39	334.39	23.85%
P/E	131.35 - 248.44	191.79	-29.0%
EV/EBITDA	196.90 - 348.58	264.38	-2.1%
EPV	580.29 - 1,106.59	843.44	212.4%
DDM - Stable	115.94 - 394.41	255.18	-5.5%
DDM - Multi	180.57 - 421.54	247.06	-8.5%