Is SSPG.L undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of SSP Group PLC (SSPG.L) is 186.69 GBP. This SSPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.90 GBP, the upside of SSP Group PLC is 18.20%. This means that SSPG.L is undervalued by 18.20%.
The range of the Intrinsic Value is 79.20 - 437.82 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.20 - 437.82 | 186.69 | 18.2% |
| DCF (Growth 10y) | 197.15 - 670.16 | 339.76 | 115.2% |
| DCF (EBITDA 5y) | 195.93 - 269.49 | 236.15 | 49.6% |
| DCF (EBITDA 10y) | 300.40 - 426.72 | 365.03 | 131.2% |
| Fair Value | 86.58 - 86.58 | 86.58 | -45.17% |
| P/E | 51.65 - 208.12 | 108.58 | -31.2% |
| EV/EBITDA | 205.43 - 319.27 | 266.20 | 68.6% |
| EPV | 1,043.81 - 1,431.93 | 1,237.87 | 684.0% |
| DDM - Stable | 23.52 - 52.21 | 37.86 | -76.0% |
| DDM - Multi | 131.05 - 205.60 | 158.56 | 0.4% |
| Market Cap (mil) | 1,239.65 |
| Beta | 1.28 |
| Outstanding shares (mil) | 7.85 |
| Enterprise Value (mil) | 2,921.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.20% |
| Cost of Debt | 6.22% |
| WACC | 6.73% |