As of 2025-07-04, the Intrinsic Value of Sure Ventures PLC (SURE.L) is 11,089.09 GBP. This SURE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.50 GBP, the upside of Sure Ventures PLC is 12,869.70%.
The range of the Intrinsic Value is 9,376.23 - 13,668.56 GBP
Based on its market price of 85.50 GBP and our intrinsic valuation, Sure Ventures PLC (SURE.L) is undervalued by 12,869.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,376.23 - 13,668.56 | 11,089.09 | 12869.7% |
| DCF (Growth 10y) | 10,471.61 - 14,870.07 | 12,235.38 | 14210.4% |
| DCF (EBITDA 5y) | 4,696.94 - 9,243.88 | 5,140.96 | 5912.8% |
| DCF (EBITDA 10y) | 6,785.25 - 11,095.08 | 7,359.49 | 8507.6% |
| Fair Value | 678.14 - 678.14 | 678.14 | 693.15% |
| P/E | 48.83 - 2,944.76 | 1,095.39 | 1181.2% |
| EV/EBITDA | 73.33 - 6,977.67 | 927.98 | 985.4% |
| EPV | 5,521.82 - 7,013.53 | 6,267.67 | 7230.6% |
| DDM - Stable | 228.85 - 445.47 | 337.16 | 294.3% |
| DDM - Multi | 6,760.91 - 10,424.28 | 8,216.86 | 9510.4% |
| Market Cap (mil) | 6.88 |
| Beta | 0.12 |
| Outstanding shares (mil) | 0.08 |
| Enterprise Value (mil) | 7.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.00% |
| WACC | 7.19% |