Is SCS.L undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of SCS Group PLC (SCS.L) is 216.13 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 -20.00%. This means that SCS.L is overvalued by 20.00%.
The range of the Intrinsic Value is 108.02 - 596.41 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.02 - 596.41 | 216.13 | -20.0% |
| DCF (Growth 10y) | 114.69 - 561.52 | 215.48 | -20.2% |
| DCF (EBITDA 5y) | 75.95 - 134.01 | 101.25 | -62.5% |
| DCF (EBITDA 10y) | 97.14 - 192.17 | 137.29 | -49.2% |
| Fair Value | 334.39 - 334.39 | 334.39 | 23.85% |
| P/E | 133.49 - 219.29 | 186.58 | -30.9% |
| EV/EBITDA | 199.50 - 340.29 | 273.23 | 1.2% |
| EPV | 590.82 - 1,104.89 | 847.86 | 214.0% |
| DDM - Stable | 122.54 - 391.52 | 257.03 | -4.8% |
| DDM - Multi | 190.20 - 418.56 | 256.07 | -5.2% |
| Market Cap (mil) | 90.84 |
| Beta | -0.47 |
| Outstanding shares (mil) | 0.34 |
| Enterprise Value (mil) | 122.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.86% |
| Cost of Debt | 14.82% |
| WACC | 10.35% |