As of 2025-12-16, the Intrinsic Value of Syncona Ltd (SYNC.L) is 113.69 GBP. This SYNC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.90 GBP, the upside of Syncona Ltd is 18.60%.
The range of the Intrinsic Value is 93.27 - 148.19 GBP
Based on its market price of 95.90 GBP and our intrinsic valuation, Syncona Ltd (SYNC.L) is undervalued by 18.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.27 - 148.19 | 113.69 | 18.6% |
| DCF (Growth 10y) | 100.26 - 149.14 | 118.61 | 23.7% |
| DCF (EBITDA 5y) | 81.96 - 130.55 | 111.82 | 16.6% |
| DCF (EBITDA 10y) | 92.55 - 136.37 | 117.90 | 22.9% |
| Fair Value | -76.06 - -76.06 | -76.06 | -179.31% |
| P/E | (151.21) - 119.23 | (38.82) | -140.5% |
| EV/EBITDA | (117.41) - 127.88 | (34.76) | -136.2% |
| EPV | (66.01) - (78.95) | (72.48) | -175.6% |
| DDM - Stable | (73.14) - (146.48) | (109.81) | -214.5% |
| DDM - Multi | 36.89 - 58.51 | 45.33 | -52.7% |
| Market Cap (mil) | 589.93 |
| Beta | 0.48 |
| Outstanding shares (mil) | 6.15 |
| Enterprise Value (mil) | 589.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.95% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |