As of 2025-11-18, the Intrinsic Value of UP Global Sourcing Holdings PLC (UPGS.L) is 172.76 GBP. This UPGS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.50 GBP, the upside of UP Global Sourcing Holdings PLC is 17.10%.
The range of the Intrinsic Value is 124.16 - 280.79 GBP
Based on its market price of 147.50 GBP and our intrinsic valuation, UP Global Sourcing Holdings PLC (UPGS.L) is undervalued by 17.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.16 - 280.79 | 172.76 | 17.1% |
| DCF (Growth 10y) | 220.36 - 481.59 | 301.80 | 104.6% |
| DCF (EBITDA 5y) | 107.34 - 174.88 | 137.65 | -6.7% |
| DCF (EBITDA 10y) | 164.51 - 257.03 | 205.01 | 39.0% |
| Fair Value | 293.30 - 293.30 | 293.30 | 98.85% |
| P/E | 166.67 - 289.26 | 231.33 | 56.8% |
| EV/EBITDA | 67.02 - 148.06 | 118.74 | -19.5% |
| EPV | 109.69 - 155.34 | 132.52 | -10.2% |
| DDM - Stable | 105.82 - 285.19 | 195.51 | 32.5% |
| DDM - Multi | 174.95 - 351.85 | 232.20 | 57.4% |
| Market Cap (mil) | 132.38 |
| Beta | 0.92 |
| Outstanding shares (mil) | 0.90 |
| Enterprise Value (mil) | 154.12 |
| Market risk premium | 6.41% |
| Cost of Equity | 8.55% |
| Cost of Debt | 4.80% |
| WACC | 7.50% |