As of 2024-12-15, the Intrinsic Value of Sage Group PLC (SGE.L) is 621.99 GBP. This SGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,307.50 GBP, the upside of Sage Group PLC is -52.40%.

The range of the Intrinsic Value is 394.57 - 1,359.55 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	394.57 - 1,359.55	621.99	-52.4%
DCF (Growth 10y)	433.14 - 1,356.73	652.56	-50.1%
DCF (EBITDA 5y)	401.45 - 579.06	482.71	-63.1%
DCF (EBITDA 10y)	442.91 - 654.70	537.51	-58.9%
Fair Value	133.67 - 133.67	133.67	-89.78%
P/E	734.11 - 1,107.50	840.70	-35.7%
EV/EBITDA	475.98 - 808.34	646.65	-50.5%
EPV	411.54 - 566.38	488.96	-62.6%
DDM - Stable	287.77 - 1,093.71	690.74	-47.2%
DDM - Multi	349.93 - 957.49	503.89	-61.5%