As of 2024-12-15, the Intrinsic Value of Syncona Ltd (SYNC.L) is
14.97 GBP. This SYNC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.80 GBP, the upside of Syncona Ltd is
-85.40%.
The range of the Intrinsic Value is 10.97 - 25.34 GBP
14.97 GBP
Intrinsic Value
SYNC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.97 - 25.34 |
14.97 |
-85.4% |
| DCF (Growth 10y) |
13.85 - 30.80 |
18.60 |
-81.9% |
| DCF (EBITDA 5y) |
8.24 - 10.90 |
9.73 |
-90.5% |
| DCF (EBITDA 10y) |
10.35 - 13.62 |
12.07 |
-88.3% |
| Fair Value |
3.02 - 3.02 |
3.02 |
-97.06% |
| P/E |
5.32 - 7.18 |
6.24 |
-93.9% |
| EV/EBITDA |
4.41 - 7.05 |
5.76 |
-94.4% |
| EPV |
(3.00) - (3.76) |
(3.38) |
-103.3% |
| DDM - Stable |
3.71 - 9.48 |
6.59 |
-93.6% |
| DDM - Multi |
4.30 - 8.92 |
5.84 |
-94.3% |
SYNC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
645.26 |
| Beta |
0.48 |
| Outstanding shares (mil) |
6.28 |
| Enterprise Value (mil) |
645.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.56% |
| Cost of Debt |
5.00% |
| WACC |
8.31% |