As of 2025-07-12, the Intrinsic Value of Sumo Group PLC (SUMO.L) is 35.23 GBP. This SUMO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 512.00 GBP, the upside of Sumo Group PLC is -93.10%.
The range of the Intrinsic Value is 18.73 - 101.05 GBP
Based on its market price of 512.00 GBP and our intrinsic valuation, Sumo Group PLC (SUMO.L) is overvalued by 93.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.73 - 101.05 | 35.23 | -93.1% |
| DCF (Growth 10y) | 166.49 - 699.64 | 273.50 | -46.6% |
| DCF (EBITDA 5y) | 51.47 - 88.03 | 69.64 | -86.4% |
| DCF (EBITDA 10y) | 130.44 - 216.23 | 171.42 | -66.5% |
| Fair Value | 49.12 - 49.12 | 49.12 | -90.41% |
| P/E | 27.18 - 192.63 | 82.27 | -83.9% |
| EV/EBITDA | 32.49 - 124.50 | 71.17 | -86.1% |
| EPV | 154.67 - 201.48 | 178.08 | -65.2% |
| DDM - Stable | 94.71 - 471.46 | 283.09 | -44.7% |
| DDM - Multi | 116.49 - 449.97 | 184.99 | -63.9% |
| Market Cap (mil) | 877.89 |
| Beta | 1.29 |
| Outstanding shares (mil) | 1.71 |
| Enterprise Value (mil) | 886.65 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.25% |
| WACC | 7.20% |