As of 2025-11-19, the Intrinsic Value of Zinc Media Group PLC (ZIN.L) is 3.76 GBP. This ZIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 49.00 GBP, the upside of Zinc Media Group PLC is -92.30%.
The range of the Intrinsic Value is (3.26) - 24.61 GBP
Based on its market price of 49.00 GBP and our intrinsic valuation, Zinc Media Group PLC (ZIN.L) is overvalued by 92.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (104.59) - (44.43) | (59.75) | -221.9% |
| DCF (Growth 10y) | (3.26) - 24.61 | 3.76 | -92.3% |
| DCF (EBITDA 5y) | (13.49) - (8.93) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (8.47) - (0.07) | (1,234.50) | -123450.0% |
| Fair Value | -29.16 - -29.16 | -29.16 | -159.51% |
| P/E | (29.28) - (35.23) | (33.39) | -168.1% |
| EV/EBITDA | 16.24 - 92.15 | 28.47 | -41.9% |
| EPV | 451.06 - 575.67 | 513.37 | 947.7% |
| DDM - Stable | (63.12) - (208.98) | (136.05) | -377.6% |
| DDM - Multi | 2.18 - 5.95 | 3.24 | -93.4% |
| Market Cap (mil) | 12.14 |
| Beta | 0.30 |
| Outstanding shares (mil) | 0.25 |
| Enterprise Value (mil) | 12.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.99% |
| Cost of Debt | 6.14% |
| WACC | 7.35% |