As of 2025-07-20, the Intrinsic Value of ULS Technology PLC (ULS.L) is 17.77 GBP. This ULS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.70 GBP, the upside of ULS Technology PLC is -72.10%.
The range of the Intrinsic Value is (12.92) - 23.56 GBP
Based on its market price of 63.70 GBP and our intrinsic valuation, ULS Technology PLC (ULS.L) is overvalued by 72.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.92) - 23.56 | 17.77 | -72.1% |
| DCF (Growth 10y) | 31.55 - 39.96 | 32.76 | -48.6% |
| DCF (EBITDA 5y) | 31.13 - 32.37 | 31.61 | -50.4% |
| DCF (EBITDA 10y) | 33.03 - 38.33 | 35.03 | -45.0% |
| Fair Value | -2.97 - -2.97 | -2.97 | -104.66% |
| P/E | (64.92) - 411.24 | 144.87 | 127.4% |
| EV/EBITDA | 44.75 - 58.47 | 51.99 | -18.4% |
| EPV | 79.95 - 111.38 | 95.66 | 50.2% |
| DDM - Stable | (56.76) - (370.98) | (213.87) | -435.7% |
| DDM - Multi | (6.40) - (33.76) | (10.88) | -117.1% |
| Market Cap (mil) | 39.70 |
| Beta | 1.95 |
| Outstanding shares (mil) | 0.62 |
| Enterprise Value (mil) | 17.90 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.94% |
| Cost of Debt | 5.50% |
| WACC | 8.79% |