As of 2024-12-14, the Intrinsic Value of 1Spatial PLC (SPA.L) is
58.28 GBP. This SPA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.50 GBP, the upside of 1Spatial PLC is
-16.10%.
The range of the Intrinsic Value is 39.26 - 115.68 GBP
58.28 GBP
Intrinsic Value
SPA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.26 - 115.68 |
58.28 |
-16.1% |
| DCF (Growth 10y) |
51.70 - 145.67 |
75.27 |
8.3% |
| DCF (EBITDA 5y) |
38.28 - 58.74 |
48.38 |
-30.4% |
| DCF (EBITDA 10y) |
47.70 - 74.92 |
60.39 |
-13.1% |
| Fair Value |
26.53 - 26.53 |
26.53 |
-61.83% |
| P/E |
19.27 - 38.06 |
30.90 |
-55.5% |
| EV/EBITDA |
44.51 - 164.92 |
98.64 |
41.9% |
| EPV |
9.25 - 13.17 |
11.21 |
-83.9% |
| DDM - Stable |
9.92 - 37.36 |
23.64 |
-66.0% |
| DDM - Multi |
30.86 - 93.40 |
46.76 |
-32.7% |
SPA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
77.29 |
| Beta |
0.03 |
| Outstanding shares (mil) |
1.11 |
| Enterprise Value (mil) |
77.62 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.52% |
| Cost of Debt |
5.30% |
| WACC |
8.30% |