As of 2025-11-18, the Intrinsic Value of Venture Life Group PLC (VLG.L) is 41.08 GBP. This VLG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.50 GBP, the upside of Venture Life Group PLC is -32.10%.
The range of the Intrinsic Value is 19.17 - 155.16 GBP
Based on its market price of 60.50 GBP and our intrinsic valuation, Venture Life Group PLC (VLG.L) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.17 - 155.16 | 41.08 | -32.1% |
| DCF (Growth 10y) | 41.86 - 260.51 | 77.22 | 27.6% |
| DCF (EBITDA 5y) | 16.46 - 24.66 | 18.31 | -69.7% |
| DCF (EBITDA 10y) | 33.57 - 49.14 | 38.08 | -37.1% |
| Fair Value | -0.44 - -0.44 | -0.44 | -100.72% |
| P/E | (0.85) - 6.08 | 2.09 | -96.5% |
| EV/EBITDA | 3.92 - 41.68 | 19.71 | -67.4% |
| EPV | 138.42 - 187.65 | 163.04 | 169.5% |
| DDM - Stable | (1.11) - (5.14) | (3.13) | -105.2% |
| DDM - Multi | 23.67 - 84.32 | 36.87 | -39.1% |
| Market Cap (mil) | 70.25 |
| Beta | 0.11 |
| Outstanding shares (mil) | 1.16 |
| Enterprise Value (mil) | 91.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.12% |
| Cost of Debt | 7.49% |
| WACC | 6.85% |