As of 2024-12-13, the Intrinsic Value of Unbound Group PLC (UBG.L) is
675.43 GBP. This UBG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.75 GBP, the upside of Unbound Group PLC is
89,957.20%.
The range of the Intrinsic Value is 535.33 - 919.95 GBP
675.43 GBP
Intrinsic Value
UBG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
535.33 - 919.95 |
675.43 |
89957.2% |
| DCF (Growth 10y) |
582.39 - 971.15 |
724.81 |
96542.0% |
| DCF (EBITDA 5y) |
590.68 - 696.62 |
641.34 |
85411.3% |
| DCF (EBITDA 10y) |
621.22 - 790.48 |
699.32 |
93142.6% |
| Fair Value |
286.35 - 286.35 |
286.35 |
38,080.20% |
| P/E |
917.60 - 1,312.14 |
919.39 |
122485.1% |
| EV/EBITDA |
(381.77) - (316.30) |
(359.37) |
-48016.3% |
| EPV |
160.94 - 248.21 |
204.57 |
27176.7% |
| DDM - Stable |
0.00 - 0.00 |
0.00 |
-100.0% |
| DDM - Multi |
244.34 - 498.58 |
331.16 |
44054.8% |
UBG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.56 |
| Beta |
0.57 |
| Outstanding shares (mil) |
0.75 |
| Enterprise Value (mil) |
16.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.31% |
| Cost of Debt |
5.00% |
| WACC |
8.18% |