As of 2025-06-08, the Intrinsic Value of 1Spatial PLC (SPA.L) is 37.18 GBP. This SPA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.00 GBP, the upside of 1Spatial PLC is -24.10%.
The range of the Intrinsic Value is 27.08 - 63.26 GBP
Based on its market price of 49.00 GBP and our intrinsic valuation, 1Spatial PLC (SPA.L) is overvalued by 24.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.08 - 63.26 | 37.18 | -24.1% |
| DCF (Growth 10y) | 40.39 - 95.46 | 55.85 | 14.0% |
| DCF (EBITDA 5y) | 45.68 - 62.74 | 52.49 | 7.1% |
| DCF (EBITDA 10y) | 54.79 - 80.99 | 65.32 | 33.3% |
| Fair Value | 3.60 - 3.60 | 3.60 | -92.64% |
| P/E | 2.27 - 10.48 | 6.20 | -87.4% |
| EV/EBITDA | 41.03 - 60.57 | 49.32 | 0.6% |
| EPV | 5.16 - 7.69 | 6.42 | -86.9% |
| DDM - Stable | 1.27 - 4.15 | 2.71 | -94.5% |
| DDM - Multi | 22.61 - 59.21 | 32.94 | -32.8% |
| Market Cap (mil) | 56.76 |
| Beta | 0.37 |
| Outstanding shares (mil) | 1.16 |
| Enterprise Value (mil) | 59.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.54% |
| Cost of Debt | 10.50% |
| WACC | 9.45% |