As of 2025-07-11, the Intrinsic Value of Science in Sport PLC (SIS.L) is 40.75 GBP. This SIS.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 33.50 GBP, the upside of Science in Sport PLC is 21.60%.
The range of the Intrinsic Value is 9.51 - 216.93 GBP
Based on its market price of 33.50 GBP and our intrinsic valuation, Science in Sport PLC (SIS.L) is undervalued by 21.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (315.73) - (69.03) | (107.65) | -421.3% |
| DCF (Growth 10y) | 9.51 - 216.93 | 40.75 | 21.6% |
| DCF (EBITDA 5y) | 5.44 - 31.91 | 15.94 | -52.4% |
| DCF (EBITDA 10y) | 69.11 - 186.32 | 113.89 | 240.0% |
| Fair Value | -10.30 - -10.30 | -10.30 | -130.74% |
| P/E | (28.47) - (32.58) | (29.35) | -187.6% |
| EV/EBITDA | (2.01) - 19.62 | 6.52 | -80.5% |
| EPV | 45.63 - 79.12 | 62.37 | 86.2% |
| DDM - Stable | (27.89) - (135.47) | (81.68) | -343.8% |
| DDM - Multi | 21.21 - 80.46 | 33.63 | 0.4% |
| Market Cap (mil) | 77.13 |
| Beta | 0.12 |
| Outstanding shares (mil) | 2.30 |
| Enterprise Value (mil) | 87.13 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.27% |
| Cost of Debt | 17.67% |
| WACC | 8.59% |