YouGov PLC
LSE:YOU

Watchlist Manager
YouGov PLC Logo
YouGov PLC
LSE:YOU
Watchlist
Price: 441 GBX 3.04% Market Closed
Market Cap: 519.6m GBX
Have any thoughts about
YouGov PLC?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 24, 2024.

Estimated DCF Value of one YOU stock is 427.2 GBX. Compared to the current market price of 441 GBX, the stock is Overvalued by 3%.

YOU DCF Value
Base Case
427.2 GBX
Overvaluation 3%
DCF Value
Price
Worst Case
Base Case
Best Case
427.2
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 427.2 GBX

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 124m GBP. The present value of the terminal value is 513.8m GBP. The total present value equals 637.9m GBP.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 637.9m GBP
+ Cash & Equivalents 53.4m GBP
Firm Value 691.3m GBP
- Debt 188.2m GBP
- Minority Interest -300k GBP
Equity Value 503.4m GBP
/ Shares Outstanding 117.8m
Value per Share 4.27 GBP
GBP / GBX Exchange Rate 100
YOU DCF Value 427.2 GBX
Overvalued by 3%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
405.3m 483m
Operating Income
48.8m 83.9m
FCFF
5.6m 57.3m

See Also

Discover More

What is the DCF value of one YOU stock?

Estimated DCF Value of one YOU stock is 427.2 GBX. Compared to the current market price of 441 GBX, the stock is Overvalued by 3%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, YouGov PLC's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 637.9m GBP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 427.2 GBX per share.

Back to Top
//