As of 2024-12-14, the Intrinsic Value of Vector Capital PLC (VCAP.L) is 7.89 GBP. This VCAP.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.00 GBP, the upside of Vector Capital PLC is -21.10%.

The range of the Intrinsic Value is 0.35 - 15.63 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(115.59) - (59.12)	(74.03)	-840.3%
DCF (Growth 10y)	(62.93) - (118.67)	(77.71)	-877.1%
DCF (EBITDA 5y)	0.35 - 15.63	7.89	-21.1%
DCF (EBITDA 10y)	(4.44) - 13.83	4.35	-56.5%
Fair Value	31.04 - 31.04	31.04	210.43%
P/E	7.87 - 13.21	10.39	3.9%
EV/EBITDA	(1.68) - 10.92	4.10	-59.0%
EPV	56.49 - 71.21	63.85	538.5%
DDM - Stable	30.95 - 204.92	117.93	1079.3%
DDM - Multi	67.49 - 313.87	107.66	976.6%