As of 2024-12-11, the Intrinsic Value of Skillcast Group PLC (SKL.L) is 58.72 GBP. This SKL.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 42.50 GBP, the upside of Skillcast Group PLC is 38.20%.

The range of the Intrinsic Value is 57.56 - 59.90 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(526.20) - (46.34)	(88.56)	-308.4%
DCF (Growth 10y)	(30.01) - (315.54)	(55.18)	-229.8%
DCF (EBITDA 5y)	(42.63) - (43.60)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	57.56 - 59.90	58.72	38.2%
Fair Value	0.61 - 0.61	0.61	-98.58%
P/E	42.50 - 42.50	42.50	0.0%
EV/EBITDA	42.50 - 42.50	42.50	-0.0%
EPV	8.36 - 8.31	8.33	-80.4%
DDM - Stable	3.28 - 42.03	22.65	-46.7%
DDM - Multi	(2.52) - (2.75)	(2.54)	-106.0%