As of 2024-12-15, the Intrinsic Value of Inspecs Group PLC (SPEC.L) is
53.05 GBP. This SPEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.50 GBP, the upside of Inspecs Group PLC is
24.80%.
The range of the Intrinsic Value is 11.77 - 555.37 GBP
53.05 GBP
Intrinsic Value
SPEC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.77 - 555.37 |
53.05 |
24.8% |
| DCF (Growth 10y) |
30.64 - 809.98 |
90.08 |
112.0% |
| DCF (EBITDA 5y) |
123.61 - 296.68 |
198.93 |
368.1% |
| DCF (EBITDA 10y) |
122.17 - 419.40 |
233.61 |
449.7% |
| Fair Value |
-16.00 - -16.00 |
-16.00 |
-137.66% |
| P/E |
(71.96) - 58.58 |
(14.57) |
-134.3% |
| EV/EBITDA |
74.44 - 280.26 |
166.18 |
291.0% |
| EPV |
7.46 - 73.31 |
40.38 |
-5.0% |
| DDM - Stable |
(26.31) - (101.89) |
(64.10) |
-250.8% |
| DDM - Multi |
64.63 - 201.61 |
98.75 |
132.3% |
SPEC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.21 |
| Beta |
-0.00 |
| Outstanding shares (mil) |
1.02 |
| Enterprise Value (mil) |
72.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.67% |
| Cost of Debt |
14.09% |
| WACC |
9.52% |