Is SGE.L undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Sage Group PLC (SGE.L) is 636.27 GBP. This SGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,195.50 GBP, the upside of Sage Group PLC is -46.80%. This means that SGE.L is overvalued by 46.80%.
The range of the Intrinsic Value is 457.91 - 1,036.19 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 457.91 - 1,036.19 | 636.27 | -46.8% |
| DCF (Growth 10y) | 521.59 - 1,092.25 | 699.41 | -41.5% |
| DCF (EBITDA 5y) | 492.64 - 738.43 | 590.24 | -50.6% |
| DCF (EBITDA 10y) | 544.98 - 819.10 | 654.64 | -45.2% |
| Fair Value | 224.53 - 224.53 | 224.53 | -81.22% |
| P/E | 845.46 - 1,187.68 | 979.16 | -18.1% |
| EV/EBITDA | 463.99 - 1,056.58 | 695.93 | -41.8% |
| EPV | 386.23 - 510.18 | 448.21 | -62.5% |
| DDM - Stable | 275.88 - 754.20 | 515.04 | -56.9% |
| DDM - Multi | 399.79 - 796.68 | 527.16 | -55.9% |
| Market Cap (mil) | 11,673.98 |
| Beta | 1.45 |
| Outstanding shares (mil) | 9.76 |
| Enterprise Value (mil) | 12,411.98 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.17% |
| Cost of Debt | 4.35% |
| WACC | 9.53% |