Learning Technologies Group PLC
LSE:LTG
US 
Johnson & Johnson
NYSE:JNJ

Pharmaceuticals


US 
Berkshire Hathaway Inc
NYSE:BRK.A

Financial Services


US 
Bank of America Corp
NYSE:BAC

Banking


US 
Mastercard Inc
NYSE:MA

Technology


US 
Abbvie Inc
NYSE:ABBV

Biotechnology


US 
Pfizer Inc
NYSE:PFE

Pharmaceuticals


US 
Palantir Technologies Inc
NYSE:PLTR

Technology


US 
Nike Inc
NYSE:NKE

Textiles, Apparel & Luxury Goods


US 
Visa Inc
NYSE:V

Technology


CN 
Alibaba Group Holding Ltd
NYSE:BABA

Retail


US 
3M Co
NYSE:MMM

Industrial Conglomerates


US 
JPMorgan Chase & Co
NYSE:JPM

Banking


US 
CocaCola Co
NYSE:KO

Beverages


US 
Realty Income Corp
NYSE:O

Real Estate


US 
Walt Disney Co
NYSE:DIS

Media


US 
PayPal Holdings Inc
NASDAQ:PYPL

Technology

Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decisionmaking processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a welldocumented rationale.
This note will be permanently deleted.
DCF Value
This DCF valuation model was created by Alpha Spread and was last updated on May 4, 2024.
Estimated DCF Value of one LTG stock is 102.44 GBX. Compared to the current market price of 84.1 GBX, the stock is Undervalued by 18%.
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
Switching the operating model will discard any changes made to the current valuation.
You already have a valuation model for Learning Technologies Group PLC.
Do you want to replace it with the current valuation model?
Do you really want to delete your valuation model? This operation cannot be undone.
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  810.3m GBP 
Equity Value  810.3m GBP 
/ Shares Outstanding  791m 
Value per Share  1.02 GBP 
GBP / GBX Exchange Rate  100 
LTG DCF Value  102.44 GBX 
You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.
The DCF value per share is derived by dividing the present value by the number of shares:
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 decisionmaking.
DCF Financials
Financials used in DCF Calculation
What is the DCF value of one LTG stock?
Estimated DCF Value of one LTG stock is 102.44 GBX. Compared to the current market price of 84.1 GBX, the stock is Undervalued by 18%.
The true DCF Value lies somewhere between the worstcase and bestcase 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, Learning Technologies Group PLC's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 810.3m 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 102.44 GBX per share.