Learning Technologies Group PLC

Watchlist Manager
Learning Technologies Group PLC Logo
Learning Technologies Group PLC
Price: 129.8 GBX +2.2% Market Closed
Updated: Mar 30, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 30, 2023.

Estimated DCF Value of one LTG stock is 156.07 GBX. Compared to the current market price of 129.8 GBX, the stock is Undervalued by 17%.

Base Case
156.07 GBX
Undervaluation 17%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 156.07 GBX
Learning Technologies Group PLC Competitors:
DCF Valuation
Alfa Financial Software Holdings PLC
Guangzhou Sie Consulting Co Ltd
Ceridian HCM Holding Inc
Linedata Services SA
nCino OpCo, Inc.
Hundsun Technologies Inc
Asana Inc
Hyundai Ezwel Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Mar 30, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Learning Technologies Group PLC.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.3B GBP
+ Cash & Equivalents 83.9M GBP
+ Investments 1M GBP
Firm Value 1.4B GBP
- Debt 203M GBP
Equity Value 1.2B GBP
/ Shares Outstanding 788M
Value per Share 1.56 GBP
GBP / GBX Exchange Rate 100
LTG DCF Value 156.07 GBX
Undervalued by 17%

To view the process of calculating the Present Value of Learning Technologies Group PLC' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

608M 731M
Operating Income
104M 140M
101M 102M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one LTG stock?

Estimated DCF Value of one LTG stock is 156.07 GBX. Compared to the current market price of 129.8 GBX, the stock is Undervalued by 17%.

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. Using the DCF Operating Model we project Learning Technologies Group PLC's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.3B GBP).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 156.07 GBX per one LTG share.