As of 2024-12-12, the Intrinsic Value of Strategic Equity Capital PLC (SEC.L) is 582.98 GBP. This SEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 327.00 GBP, the upside of Strategic Equity Capital PLC is 78.30%.

The range of the Intrinsic Value is 522.62 - 662.85 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	522.62 - 662.85	582.98	78.3%
DCF (Growth 10y)	570.56 - 708.72	630.39	92.8%
DCF (EBITDA 5y)	402.24 - 470.20	431.21	31.9%
DCF (EBITDA 10y)	485.79 - 563.24	519.71	58.9%
Fair Value	280.02 - 280.02	280.02	-14.37%
P/E	310.76 - 392.03	350.29	7.1%
EV/EBITDA	289.05 - 379.37	332.74	1.8%
EPV	158.11 - 182.33	170.22	-47.9%
DDM - Stable	238.82 - 407.19	323.01	-1.2%
DDM - Multi	190.11 - 262.51	221.11	-32.4%