As of 2025-05-28, the Intrinsic Value of Unbound Group PLC (UBG.L) is 723.88 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 96,417.70%.
The range of the Intrinsic Value is 611.95 - 889.57 GBP
Based on its market price of 0.75 GBP and our intrinsic valuation, Unbound Group PLC (UBG.L) is undervalued by 96,417.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 611.95 - 889.57 | 723.88 | 96417.7% |
| DCF (Growth 10y) | 666.74 - 939.06 | 777.09 | 103511.4% |
| DCF (EBITDA 5y) | 421.09 - 629.66 | 468.54 | 62372.2% |
| DCF (EBITDA 10y) | 525.81 - 730.60 | 580.59 | 77311.8% |
| Fair Value | 286.35 - 286.35 | 286.35 | 38,080.20% |
| P/E | 706.95 - 1,014.01 | 883.68 | 117724.5% |
| EV/EBITDA | (375.45) - (281.27) | (296.20) | -39593.9% |
| EPV | 186.34 - 240.75 | 213.55 | 28372.7% |
| DDM - Stable | 0.00 - 0.00 | 0.00 | -100.0% |
| DDM - Multi | 298.49 - 473.81 | 367.38 | 48884.5% |
| 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 | 11.30% |
| Cost of Debt | 5.00% |
| WACC | 7.68% |