As of 2024-12-12, 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
35.23 GBP
Intrinsic Value
SUMO.L Intrinsic Value - Valuation Summary
|
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) |
55.48 - 95.24 |
64.09 |
-87.5% |
| DCF (EBITDA 10y) |
137.72 - 230.51 |
160.90 |
-68.6% |
| Fair Value |
49.12 - 49.12 |
49.12 |
-90.41% |
| P/E |
21.95 - 112.24 |
65.22 |
-87.3% |
| EV/EBITDA |
39.31 - 134.53 |
72.21 |
-85.9% |
| 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% |
SUMO.L Intrinsic Value - Key Valuation Metrics
| 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% |