As of 2024-12-12, the Intrinsic Value of SEC Newgate SpA (SECN.L) is 149.79 GBP. This SECN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.00 GBP, the upside of SEC Newgate SpA is 34.90%.

The range of the Intrinsic Value is 57.89 - 1,048.29 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	57.89 - 1,048.29	149.79	34.9%
DCF (Growth 10y)	467.62 - 4,932.70	882.19	694.8%
DCF (EBITDA 5y)	19.66 - 22.20	20.92	-81.2%
DCF (EBITDA 10y)	95.29 - 104.97	100.04	-9.9%
Fair Value	64.11 - 64.11	64.11	-42.24%
P/E	110.92 - 111.06	110.99	-0.0%
EV/EBITDA	109.03 - 111.61	110.32	-0.6%
EPV	162.54 - 204.15	183.34	65.2%
DDM - Stable	158.37 - 602.73	380.55	242.8%
DDM - Multi	170.31 - 504.98	254.83	129.6%