As of 2025-05-24, the Intrinsic Value of Serco Group PLC (SRP.L) is 612.22 GBP. This SRP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.60 GBP, the upside of Serco Group PLC is 228.10%.
The range of the Intrinsic Value is 412.17 - 1,135.37 GBP
Based on its market price of 186.60 GBP and our intrinsic valuation, Serco Group PLC (SRP.L) is undervalued by 228.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 412.17 - 1,135.37 | 612.22 | 228.1% |
| DCF (Growth 10y) | 606.18 - 1,569.06 | 874.40 | 368.6% |
| DCF (EBITDA 5y) | 262.15 - 328.34 | 287.40 | 54.0% |
| DCF (EBITDA 10y) | 432.24 - 564.59 | 486.63 | 160.8% |
| Fair Value | 109.26 - 109.26 | 109.26 | -41.45% |
| P/E | 64.68 - 219.57 | 132.09 | -29.2% |
| EV/EBITDA | 120.81 - 219.23 | 163.55 | -12.4% |
| EPV | 322.81 - 485.61 | 404.21 | 116.6% |
| DDM - Stable | 32.92 - 102.22 | 67.57 | -63.8% |
| DDM - Multi | 343.82 - 791.85 | 475.55 | 154.9% |
| Market Cap (mil) | 1,887.24 |
| Beta | 0.51 |
| Outstanding shares (mil) | 10.11 |
| Enterprise Value (mil) | 2,510.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.57% |
| Cost of Debt | 4.53% |
| WACC | 6.94% |