As of 2025-07-06, the Intrinsic Value of SCS Group PLC (SCS.L) is 223.52 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 -17.20%.
The range of the Intrinsic Value is 110.38 - 643.88 GBP
Based on its market price of 270.00 GBP and our intrinsic valuation, SCS Group PLC (SCS.L) is overvalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.38 - 643.88 | 223.52 | -17.2% |
| DCF (Growth 10y) | 117.10 - 605.87 | 222.73 | -17.5% |
| DCF (EBITDA 5y) | 79.92 - 155.34 | 111.61 | -58.7% |
| DCF (EBITDA 10y) | 100.58 - 212.56 | 146.40 | -45.8% |
| Fair Value | 334.39 - 334.39 | 334.39 | 23.85% |
| P/E | 115.57 - 285.35 | 197.70 | -26.8% |
| EV/EBITDA | 112.77 - 398.27 | 247.56 | -8.3% |
| EPV | 596.99 - 1,136.29 | 866.65 | 221.0% |
| DDM - Stable | 126.66 - 451.10 | 288.88 | 7.0% |
| DDM - Multi | 196.22 - 480.09 | 271.91 | 0.7% |
| 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 | 8.53% |
| Cost of Debt | 14.82% |
| WACC | 10.19% |