What is the intrinsic value of SEG.AX?

As of 2025-05-17, the Intrinsic Value of Sports Entertainment Group Ltd (SEG.AX) is 0.17 AUD. This SEG.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 AUD, the upside of Sports Entertainment Group Ltd is -29.70%.

The range of the Intrinsic Value is 0.06 - 1.83 AUD

Is SEG.AX undervalued or overvalued?

Based on its market price of 0.24 AUD and our intrinsic valuation, Sports Entertainment Group Ltd (SEG.AX) is overvalued by 29.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.06 - 1.83	0.17	-29.7%
DCF (Growth 10y)	0.23 - 4.30	0.48	99.3%
DCF (EBITDA 5y)	0.17 - 0.21	0.19	-21.0%
DCF (EBITDA 10y)	0.23 - 0.31	0.27	10.5%
Fair Value	0.61 - 0.61	0.61	154.32%
P/E	2.05 - 3.60	2.73	1038.1%
EV/EBITDA	0.20 - 0.28	0.24	-0.2%
EPV	0.46 - 0.65	0.56	133.0%
DDM - Stable	1.53 - 6.42	3.97	1555.6%
DDM - Multi	0.05 - 0.16	0.08	-68.3%