As of 2025-09-16, the Intrinsic Value of SSP Group PLC (SSPG.L) is 205.24 GBP. This SSPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.20 GBP, the upside of SSP Group PLC is 31.40%.
The range of the Intrinsic Value is 74.62 - 545.45 GBP
Based on its market price of 156.20 GBP and our intrinsic valuation, SSP Group PLC (SSPG.L) is undervalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.62 - 545.45 | 205.24 | 31.4% |
| DCF (Growth 10y) | 188.02 - 782.87 | 354.06 | 126.7% |
| DCF (EBITDA 5y) | 182.15 - 263.08 | 224.93 | 44.0% |
| DCF (EBITDA 10y) | 275.15 - 411.15 | 342.88 | 119.5% |
| Fair Value | -75.05 - -75.05 | -75.05 | -148.05% |
| P/E | (32.97) - 205.91 | 68.85 | -55.9% |
| EV/EBITDA | 182.58 - 321.25 | 255.52 | 63.6% |
| EPV | 1,048.04 - 1,517.94 | 1,282.99 | 721.4% |
| DDM - Stable | (21.04) - (52.59) | (36.81) | -123.6% |
| DDM - Multi | 106.17 - 210.02 | 141.43 | -9.5% |
| Market Cap (mil) | 1,218.56 |
| Beta | 1.24 |
| Outstanding shares (mil) | 7.80 |
| Enterprise Value (mil) | 3,125.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.62% |
| Cost of Debt | 6.22% |
| WACC | 6.48% |