As of 2025-11-09, the Intrinsic Value of Spectral MD Holdings Ltd (SMD.L) is 2.57 GBP. This SMD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.00 GBP, the upside of Spectral MD Holdings Ltd is -95.60%.
The range of the Intrinsic Value is 0.73 - 3.33 GBP
Based on its market price of 58.00 GBP and our intrinsic valuation, Spectral MD Holdings Ltd (SMD.L) is overvalued by 95.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.73 - 3.33 | 2.57 | -95.6% |
| DCF (Growth 10y) | 13.61 - 28.10 | 17.79 | -69.3% |
| DCF (EBITDA 5y) | 6.06 - 6.60 | 6.29 | -89.2% |
| DCF (EBITDA 10y) | 18.86 - 26.73 | 22.19 | -61.7% |
| Fair Value | -8.05 - -8.05 | -8.05 | -113.88% |
| P/E | (58.89) - (58.48) | (60.46) | -204.2% |
| EV/EBITDA | (14.96) - (15.49) | (14.35) | -124.7% |
| EPV | (1.01) - (3.61) | (2.31) | -104.0% |
| DDM - Stable | (14.56) - (45.96) | (30.26) | -152.2% |
| DDM - Multi | (0.58) - (1.37) | (0.80) | -101.4% |
| Market Cap (mil) | 79.69 |
| Beta | 0.70 |
| Outstanding shares (mil) | 1.37 |
| Enterprise Value (mil) | 69.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.45% |
| Cost of Debt | 7.00% |
| WACC | 9.42% |