As of 2024-12-13, the Intrinsic Value of Sopheon PLC (SPE.L) is 405.41 GBP. This SPE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 990.00 GBP, the upside of Sopheon PLC is -59.00%.

The range of the Intrinsic Value is 308.87 - 951.57 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	308.87 - 951.57	405.41	-59.0%
DCF (Growth 10y)	428.57 - 1,569.80	600.80	-39.3%
DCF (EBITDA 5y)	660.80 - 869.71	768.90	-22.3%
DCF (EBITDA 10y)	719.72 - 1,017.25	865.22	-12.6%
Fair Value	-1.95 - -1.95	-1.95	-100.20%
P/E	(6.02) - 333.78	127.88	-87.1%
EV/EBITDA	637.98 - 1,391.05	995.02	0.5%
EPV	255.16 - 291.43	273.30	-72.4%
DDM - Stable	(5.24) - (37.89)	(21.56)	-102.2%
DDM - Multi	333.02 - 1,885.02	567.25	-42.7%