As of 2024-12-13, the Intrinsic Value of Spectra Systems Corp (SPSY.L) is
373.22 GBP. This SPSY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 239.00 GBP, the upside of Spectra Systems Corp is
56.20%.
The range of the Intrinsic Value is 289.34 - 531.35 GBP
373.22 GBP
Intrinsic Value
SPSY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
289.34 - 531.35 |
373.22 |
56.2% |
| DCF (Growth 10y) |
393.68 - 735.50 |
512.34 |
114.4% |
| DCF (EBITDA 5y) |
478.39 - 591.29 |
548.65 |
129.6% |
| DCF (EBITDA 10y) |
562.32 - 773.50 |
675.44 |
182.6% |
| Fair Value |
84.96 - 84.96 |
84.96 |
-64.45% |
| P/E |
200.05 - 299.29 |
239.12 |
0.1% |
| EV/EBITDA |
198.61 - 341.01 |
269.74 |
12.9% |
| EPV |
116.40 - 175.52 |
145.96 |
-38.9% |
| DDM - Stable |
73.26 - 179.29 |
126.28 |
-47.2% |
| DDM - Multi |
317.84 - 589.08 |
411.38 |
72.1% |
SPSY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
115.68 |
| Beta |
0.64 |
| Outstanding shares (mil) |
0.48 |
| Enterprise Value (mil) |
110.10 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.65% |
| Cost of Debt |
5.00% |
| WACC |
7.52% |