As of 2025-07-13, the Intrinsic Value of Spectra Systems Corp (SPSY.L) is 272.95 GBP. This SPSY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.00 GBP, the upside of Spectra Systems Corp is 20.80%.
The range of the Intrinsic Value is 207.38 - 413.33 GBP
Based on its market price of 226.00 GBP and our intrinsic valuation, Spectra Systems Corp (SPSY.L) is undervalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.38 - 413.33 | 272.95 | 20.8% |
| DCF (Growth 10y) | 226.86 - 426.37 | 290.97 | 28.7% |
| DCF (EBITDA 5y) | 199.92 - 267.42 | 229.37 | 1.5% |
| DCF (EBITDA 10y) | 239.28 - 329.18 | 278.08 | 23.0% |
| Fair Value | 200.93 - 200.93 | 200.93 | -11.09% |
| P/E | 226.20 - 496.49 | 358.38 | 58.6% |
| EV/EBITDA | 215.87 - 454.68 | 290.35 | 28.5% |
| EPV | 163.54 - 212.36 | 187.95 | -16.8% |
| DDM - Stable | 114.99 - 316.79 | 215.89 | -4.5% |
| DDM - Multi | 171.16 - 340.58 | 225.24 | -0.3% |
| Market Cap (mil) | 109.78 |
| Beta | 0.99 |
| Outstanding shares (mil) | 0.49 |
| Enterprise Value (mil) | 103.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.80% |
| Cost of Debt | 5.00% |
| WACC | 7.69% |