As of 2024-12-11, the Intrinsic Value of Thalassa Holdings Ltd (THAL.L) is (3,659.04) GBP. This THAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.50 GBP, the upside of Thalassa Holdings Ltd is -13,907.70%.

The range of the Intrinsic Value is (8,556.53) - (2,359.85) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(8,556.53) - (2,359.85)	(3,659.04)	-13907.7%
DCF (Growth 10y)	(6,777.88) - (24,607.20)	(10,523.38)	-39810.9%
DCF (EBITDA 5y)	(268.80) - (251.78)	(968.84)	-123450.0%
DCF (EBITDA 10y)	(651.84) - (383.55)	(968.84)	-123450.0%
Fair Value	-6.14 - -6.14	-6.14	-123.17%
P/E	(9.14) - (14.52)	(11.88)	-144.8%
EV/EBITDA	26.55 - 33.95	28.90	9.1%
EPV	(166.31) - (204.90)	(185.61)	-800.4%
DDM - Stable	(16.77) - (109.27)	(63.02)	-337.8%
DDM - Multi	(796.29) - (4,045.29)	(1,332.07)	-5126.7%