As of 2024-12-12, the Intrinsic Value of Zytronic PLC (ZYT.L) is
11.62 GBP. This ZYT.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 53.00 GBP, the upside of Zytronic PLC is
-78.10%.
The range of the Intrinsic Value is 13.91 - 8.27 GBP
11.62 GBP
Intrinsic Value
ZYT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,894.52) - (135.73) |
(277.52) |
-623.6% |
| DCF (Growth 10y) |
(92.72) - (1,239.76) |
(185.44) |
-449.9% |
| DCF (EBITDA 5y) |
13.91 - 8.27 |
11.62 |
-78.1% |
| DCF (EBITDA 10y) |
5.02 - 2.20 |
3.79 |
-92.8% |
| Fair Value |
-63.62 - -63.62 |
-63.62 |
-220.04% |
| P/E |
(123.93) - (152.95) |
(147.60) |
-378.5% |
| EV/EBITDA |
(13.99) - (31.48) |
(24.17) |
-145.6% |
| EPV |
96.56 - 103.06 |
99.81 |
88.3% |
| DDM - Stable |
(196.01) - (1,069.55) |
(632.78) |
-1293.9% |
| DDM - Multi |
(80.29) - (337.23) |
(129.30) |
-344.0% |
ZYT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.39 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
0.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.77% |
| Cost of Debt |
5.00% |
| WACC |
5.52% |