As of 2025-05-16, the Intrinsic Value of System1 Group PLC (SYS1.L) is 500.50 GBP. This SYS1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 450.00 GBP, the upside of System1 Group PLC is 11.20%.
The range of the Intrinsic Value is 374.32 - 825.29 GBP
Based on its market price of 450.00 GBP and our intrinsic valuation, System1 Group PLC (SYS1.L) is undervalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 374.32 - 825.29 | 500.50 | 11.2% |
| DCF (Growth 10y) | 436.01 - 923.86 | 573.55 | 27.5% |
| DCF (EBITDA 5y) | 328.29 - 440.19 | 375.91 | -16.5% |
| DCF (EBITDA 10y) | 395.52 - 539.60 | 456.33 | 1.4% |
| Fair Value | 654.54 - 654.54 | 654.54 | 45.45% |
| P/E | 277.45 - 417.34 | 338.24 | -24.8% |
| EV/EBITDA | 339.26 - 473.90 | 397.65 | -11.6% |
| EPV | 199.49 - 239.23 | 219.36 | -51.3% |
| DDM - Stable | 268.14 - 884.71 | 576.43 | 28.1% |
| DDM - Multi | 292.90 - 753.62 | 422.13 | -6.2% |
| Market Cap (mil) | 54.38 |
| Beta | 0.01 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 46.16 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.25% |
| Cost of Debt | 4.29% |
| WACC | 8.21% |