SSPG.L
SSP Group PLC
Price:  
186.50 
GBP
Volume:  
527,661.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSPG.L Intrinsic Value

-1.20 %
Upside

What is the intrinsic value of SSPG.L?

As of 2025-07-06, the Intrinsic Value of SSP Group PLC (SSPG.L) is 184.17 GBP. This SSPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.50 GBP, the upside of SSP Group PLC is -1.20%.

The range of the Intrinsic Value is 65.01 - 460.96 GBP

Is SSPG.L undervalued or overvalued?

Based on its market price of 186.50 GBP and our intrinsic valuation, SSP Group PLC (SSPG.L) is overvalued by 1.20%.

186.50 GBP
Stock Price
184.17 GBP
Intrinsic Value
Intrinsic Value Details

SSPG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.01 - 460.96 184.17 -1.2%
DCF (Growth 10y) 180.21 - 675.17 330.09 77.0%
DCF (EBITDA 5y) 199.45 - 273.67 244.55 31.1%
DCF (EBITDA 10y) 292.26 - 418.87 361.45 93.8%
Fair Value -80.69 - -80.69 -80.69 -143.26%
P/E (37.08) - 240.74 79.17 -57.5%
EV/EBITDA 180.34 - 345.40 275.40 47.7%
EPV 1,073.94 - 1,494.92 1,284.43 588.7%
DDM - Stable (21.87) - (49.30) (35.58) -119.1%
DDM - Multi 109.63 - 193.93 140.25 -24.8%

SSPG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,353.22
Beta 1.32
Outstanding shares (mil) 7.26
Enterprise Value (mil) 3,260.32
Market risk premium 5.98%
Cost of Equity 10.17%
Cost of Debt 6.22%
WACC 6.84%