As of 2024-12-11, the Intrinsic Value of Sportech PLC (SPO.L) is
21.70 GBP. This SPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 84.00 GBP, the upside of Sportech PLC is
-74.20%.
The range of the Intrinsic Value is 11.74 - 78.00 GBP
21.70 GBP
Intrinsic Value
SPO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(198.77) - (32.00) |
(58.07) |
-169.1% |
| DCF (Growth 10y) |
11.74 - 78.00 |
21.70 |
-74.2% |
| DCF (EBITDA 5y) |
40.28 - 71.55 |
58.22 |
-30.7% |
| DCF (EBITDA 10y) |
40.88 - 85.03 |
63.30 |
-24.6% |
| Fair Value |
36.75 - 36.75 |
36.75 |
-56.25% |
| P/E |
92.61 - 177.43 |
130.65 |
55.5% |
| EV/EBITDA |
88.22 - 176.45 |
128.57 |
53.1% |
| EPV |
213.95 - 352.59 |
283.27 |
237.2% |
| DDM - Stable |
41.23 - 294.39 |
167.81 |
99.8% |
| DDM - Multi |
(0.91) - (3.55) |
(1.26) |
-101.5% |
SPO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.62 |
| Beta |
0.31 |
| Outstanding shares (mil) |
0.09 |
| Enterprise Value (mil) |
5.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.86% |
| Cost of Debt |
6.20% |
| WACC |
8.00% |