As of 2024-12-12, the Intrinsic Value of Staffline Group PLC (STAF.L) is 998.48 GBP. This STAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.35 GBP, the upside of Staffline Group PLC is 4,000.50%.

The range of the Intrinsic Value is 671.80 - 1,986.32 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	671.80 - 1,986.32	998.48	4000.5%
DCF (Growth 10y)	902.74 - 2,508.50	1,304.50	5257.3%
DCF (EBITDA 5y)	245.45 - 422.78	353.57	1352.0%
DCF (EBITDA 10y)	448.40 - 683.89	581.32	2287.4%
Fair Value	-74.34 - -74.34	-74.34	-405.28%
P/E	(181.08) - 85.89	(64.55)	-365.1%
EV/EBITDA	51.85 - 2,200.37	927.16	3707.6%
EPV	175.70 - 239.65	207.67	752.9%
DDM - Stable	(140.72) - (489.89)	(315.30)	-1394.9%
DDM - Multi	453.66 - 1,247.25	667.73	2642.2%