As of 2024-12-12, the Intrinsic Value of Spirent Communications plc (SPT.L) is
94.69 GBP. This SPT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.30 GBP, the upside of Spirent Communications plc is
-47.20%.
The range of the Intrinsic Value is 64.01 - 278.06 GBP
94.69 GBP
Intrinsic Value
SPT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.01 - 278.06 |
94.69 |
-47.2% |
| DCF (Growth 10y) |
71.26 - 299.78 |
104.28 |
-41.8% |
| DCF (EBITDA 5y) |
43.70 - 81.71 |
57.62 |
-67.9% |
| DCF (EBITDA 10y) |
52.64 - 95.37 |
67.84 |
-62.2% |
| Fair Value |
9.09 - 9.09 |
9.09 |
-94.93% |
| P/E |
23.17 - 90.36 |
57.96 |
-67.7% |
| EV/EBITDA |
44.71 - 102.98 |
65.52 |
-63.5% |
| EPV |
155.92 - 226.56 |
191.24 |
6.7% |
| DDM - Stable |
20.86 - 156.48 |
88.67 |
-50.5% |
| DDM - Multi |
52.50 - 272.47 |
84.82 |
-52.7% |
SPT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,029.13 |
| Beta |
0.20 |
| Outstanding shares (mil) |
5.74 |
| Enterprise Value (mil) |
941.78 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.29% |
| WACC |
7.51% |