As of 2024-12-14, the Intrinsic Value of System1 Group PLC (SYS1.L) is
345.33 GBP. This SYS1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 635.00 GBP, the upside of System1 Group PLC is
-45.60%.
The range of the Intrinsic Value is 275.00 - 512.23 GBP
345.33 GBP
Intrinsic Value
SYS1.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
275.00 - 512.23 |
345.33 |
-45.6% |
| DCF (Growth 10y) |
286.44 - 505.01 |
352.03 |
-44.6% |
| DCF (EBITDA 5y) |
259.15 - 395.47 |
309.65 |
-51.2% |
| DCF (EBITDA 10y) |
275.90 - 411.20 |
325.91 |
-48.7% |
| Fair Value |
400.54 - 400.54 |
400.54 |
-36.92% |
| P/E |
224.94 - 310.52 |
266.74 |
-58.0% |
| EV/EBITDA |
269.50 - 507.36 |
350.72 |
-44.8% |
| EPV |
198.70 - 241.61 |
220.15 |
-65.3% |
| DDM - Stable |
137.93 - 421.33 |
279.63 |
-56.0% |
| DDM - Multi |
160.64 - 391.00 |
228.85 |
-64.0% |
SYS1.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
80.58 |
| Beta |
0.97 |
| Outstanding shares (mil) |
0.13 |
| Enterprise Value (mil) |
71.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.29% |
| WACC |
9.25% |