As of 2024-12-15, the Intrinsic Value of YouGov PLC (YOU.L) is
516.30 GBP. This YOU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 447.00 GBP, the upside of YouGov PLC is
15.50%.
The range of the Intrinsic Value is 301.13 - 1,178.44 GBP
516.30 GBP
Intrinsic Value
YOU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
301.13 - 1,178.44 |
516.30 |
15.5% |
| DCF (Growth 10y) |
540.43 - 1,836.84 |
860.25 |
92.4% |
| DCF (EBITDA 5y) |
360.98 - 560.30 |
482.48 |
7.9% |
| DCF (EBITDA 10y) |
536.21 - 851.42 |
709.63 |
58.8% |
| Fair Value |
473.17 - 473.17 |
473.17 |
5.85% |
| P/E |
226.74 - 565.58 |
413.45 |
-7.5% |
| EV/EBITDA |
302.72 - 578.95 |
457.09 |
2.3% |
| EPV |
1,005.86 - 1,449.98 |
1,227.91 |
174.7% |
| DDM - Stable |
191.90 - 750.41 |
471.16 |
5.4% |
| DDM - Multi |
586.56 - 1,717.74 |
866.89 |
93.9% |
YOU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
538.48 |
| Beta |
-0.23 |
| Outstanding shares (mil) |
1.20 |
| Enterprise Value (mil) |
716.98 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.09% |
| Cost of Debt |
4.66% |
| WACC |
7.99% |