EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Dillistone Group PLC (DSG) fair value: what the stock is really worth

As of Sep 25, 2026: fair value of Dillistone Group PLC £0.37, price £0.14, upside +161.5%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Technology · GB · ISIN GB00B13QQB40

DG Thin data Sep 27, 2026

Dillistone Group PLC

DSG · LSE

Clearly undervaluedStrong Fair Value upside, but quality is only moderate.

✓Fair value £0.3700 · Strongly undervalued (+161.5%)
!Quality 52/100
!Mixed Growth (revenue YoY −14.3 %/yr)
!Loss-making · -7.1% net margin (TTM)
✓Low debt · generates free cash flow
!Trails peers (3/11)
!Narrow moat 23/100
!Evidence only low, so the estimate is less certain
Watch Dillistone Group PLC for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

£0.2450 £0.0688 Fair Value £0.3700 Jul 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.

How to read this chart

60‑month range £0.0688 – £0.2450 · fair‑value band £0.2700 – £0.5300 · the £0.1415 price screens below the £0.3700 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.

Follow Dillistone Group in your weekly email

Every Wednesday you see whether Dillistone Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Dillistone Group Plc, together with its subsidiaries, provides technology solutions and services in the United Kingdom, rest of Europe, the Americas, Australia, and internationally.

Show more

Dillistone Group Plc, together with its subsidiaries, provides technology solutions and services in the United Kingdom, rest of Europe, the Americas, Australia, and internationally. It offers FileFinder, a solution for executive search firms; GatedTalent that offers career services to executives, and candidate sourcing opportunities to recruiters; ISV.online which offers online skills testing, working with recruiters, consultancies, and employers; and Talentis Global, a platform for executive search, recruiting, and candidate sourcing. The company also provides Voyager Infinity that streamlines the recruitment processes for various types of permanent, contract, and temporary positions; and Voyager Mid-Office, an automated way of managing placements, processing timesheets, raising invoices, paying staff, and updating accounts packages. It serves recruitment, staffing, and executive search businesses, as well as corporate talent acquisition teams. Dillistone Group Plc was founded in 1983 and is headquartered in Basingstoke, the United Kingdom.

Stock analysis

Dillistone Group PLC (DSG) currently trades at £0.1415, while our model-based Fair Value estimate is £0.3700, implying the stock looks roughly 61.8% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of £0.5400 per share, and 7 of the 10 models we run sit above the £0.1415 price.

Bear case: the Asset-Based group reads lowest at £0.0600, and 3 of the 10 models stay below the price. Evidence for this calculation is low.

Scenario range: £0.2700 (bear) to £0.5300 (bull), the price of £0.1415 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 52/100 (solid quality), in the Technology sector.

Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.

Dillistone Group PLC reported revenue of £4.2M in FY2025 versus £5.6M in FY2021, a compound −6.9%/yr. Reported net income was −£298K in FY2025.

Key figures

Market cap 3.8M GBX · P/S ratio 0.91 · EPS (TTM) £−0.0100 · Net margin −7.1% · Return on equity −9.4% · Return on assets (EBIT) −0.5% · Operating margin 4.3% · Revenue (TTM) £4.2M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 6% below its 52-week high and 66% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 161%, DSG screens cheaper than that median.

Fair Value models

Bear £0.2700 Fair Value £0.3700 Bull £0.5300
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF £0.2600 £0.3600 £0.5400 80
Growth DCF £0.2700 £0.3600 £0.5300 79
Owner Earnings £0.2200 £0.3000 £0.4600 76
All 11 models by family
DCF Models
FCF DCF £0.2600 £0.3600 £0.5400 80
Owner Earnings £0.2200 £0.3000 £0.4600 76
5Y Revenue Exit £0.0900 £0.1100 £0.1200 74
5Y EBITDA Exit £0.3100 £0.4700 £0.7000 75
10Y Revenue Exit £0.1600 £0.1700 £0.1800 68
10Y EBITDA Exit £0.2800 £0.3900 £0.5100 69
Multiples
EV/EBIT n/a n/a £0.0100 61
EV/EBITDA £0.4000 £0.5400 £0.6900 67
Asset-Based
NCAV (Graham) £0.0400 £0.0600 £0.0900 53
Growth DCF
Growth DCF £0.2700 £0.3600 £0.5300 79
Rev-Margin DCF £0.0900 £0.1100 £0.1400 74

Open the full fair value analysis →

Notify me when DSG reaches fair value

Put DSG on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 73

Profitability 25
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 65
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−13.0% (2020) → 0.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Growth Forecast

Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−20.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about −22.1% a year for the price.

Watch DSG, get fair value alerts →

Compare Dillistone Group PLC with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software - Application · 709 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 52 · Below median
Fair Value upside +161.5% · Top 25%
Profitability
Return on assets 1.1% · Below median
Net margin (TTM) −7.1% · Below median
Operating margin (TTM) 4.3% · Below median
Growth and dividend
Revenue growth −14.9% · Bottom 25%
Balance sheet
Debt / equity 0.26× · Above median

Valuation Multiplesvs Software - Application median · lower = cheaper

P/B 1.68× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (TTM) 1.21× · Cheaper than median
P/FCF 5.5× · Cheaper than median
EV/EBITDA 33.3× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 27
FUTURE (revenue growth)0 · sector 36
PAST (return on equity)0 · sector 16
HEALTH (low debt)87 · sector 97
DIVIDEND (yield)0 · sector 31

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
SAP SE SAP €185.92 €172.46 −7%
Salesforce, Inc CRM $234.02 $342.73 +46%
Shopify Inc SHOP $142.25 $64.36 −55%
ServiceNow, Inc NOW $135.62 $149.18 +10%
Uber Technologies, Inc UBER $69.62 $103.69 +49%
Snowflake Inc SNOW $335.94 $74.36 −78%
Automatic Data Processing, Inc ADP $263.67 $150.01 −43%
Adobe Inc ADBE $235.47 $454.04 +93%
Datadog, Inc DDOG $268.13 $32.52 −88%
Cadence Design Systems, Inc CDNS $326.13 $225.48 −31%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Dillistone Group PLC · Fair Value
£0.3700 +62%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Dillistone Group PLC Fair Value". https://www.fairvalue-calculator.com/stock/DSG

Frequently asked questions

Is Dillistone Group PLC (DSG) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of £0.3700 versus a price of £0.1415, about +161% upside (undervalued).
What is the fair value of DSG?
Our model-based fair value for Dillistone Group PLC is £0.3700 (as of Sep 27, 2026), built from audited fundamentals. The current price: £0.1415.
What is the quality score of DSG?
Dillistone Group PLC has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dillistone Group PLC (DSG)?
Our model-based price target is the fair value of £0.3700 (as of Sep 27, 2026) from 11 valuation models. Cautious scenario £0.2700, optimistic scenario £0.5300. It is a calculation from audited fundamentals, not an analyst target.
What is the Dillistone Group PLC stock forecast for 2026?
Our models put fair value at £0.3700, about +161% upside versus a price of £0.1415 (undervalued). Cautious scenario £0.2700, optimistic scenario £0.5300. The calculation is refreshed regularly with new filings.
What is the revenue of Dillistone Group PLC (DSG)?
Dillistone Group PLC reported trailing-twelve-month revenue of about £4.2M (latest available figure, as of Sep 27, 2026).
What growth is priced into Dillistone Group PLC (DSG)?
For today's price to be fair in a discounted-cash-flow model, Dillistone Group PLC would have to grow free cash flow by -20.3 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.9 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of DSG use?
Our models discount Dillistone Group PLC at 9.5 %: a base by market capitalisation (nano), damped by beta 0.68, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dillistone Group PLC that is -20.3 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Dillistone Group PLC (DSG) delivered so far?
Over the past 5 years revenue at Dillistone Group PLC grew -7.9 % a year. The price currently implies -20.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dillistone Group PLC (DSG) growing?
The median revenue growth in the sector is +8.5 % a year. That is the yardstick for the growth priced into Dillistone Group PLC (-20.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dillistone Group PLC (DSG)?
The free-cash-flow yield on the price is 31.91 %: that much free cash flow Dillistone Group PLC produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dillistone Group PLC (DSG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dillistone Group PLC it is £0.3700 per share (as of Sep 27, 2026), against a price of £0.1415. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Dillistone Group PLC stock overvalued or undervalued in 2026?
As of Sep 27, 2026, DSG trades below its calculated fair value: price £0.1415, fair value £0.3700, a gap of about +161% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DSG?
No. The price is what the market pays today (£0.1415); the fair value is what the company's own numbers justify (£0.3700). For Dillistone Group PLC the two are £0.2285 per share apart. That gap is exactly why we show both numbers side by side.
How much is Dillistone Group PLC worth?
The market values Dillistone Group PLC at about 3.8M GBX (market capitalisation, as of Sep 27, 2026). Per share that is £0.1415; our models calculate a fair value of £0.3700 per share.
What do the bullish and bearish scenarios say about DSG?
Our models span a range for Dillistone Group PLC: cautious scenario £0.2700, base £0.3700, optimistic £0.5300 per share (as of Sep 27, 2026, price £0.1415). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dillistone Group PLC (DSG)?
Balance-sheet figures for Dillistone Group PLC (as of Sep 27, 2026): return on equity −9.4%, debt of 0.26 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is DSG from its 52-week high?
Dillistone Group PLC trades at £0.1415, about 6% below its 52-week high of £0.1500 and 66% above the low of £0.0850 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of £0.3700 is for.
Which stocks are comparable to Dillistone Group PLC?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dillistone Group PLC stock attractive at the current price?
The data as of Sep 27, 2026: price £0.1415, calculated fair value £0.3700 (+161%), Quality Score 52/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DSG calculated?
We run Dillistone Group PLC through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of £0.3700, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 16.1 % above its aggregate fair value. Dillistone Group PLC currently trades 161 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dillistone Group PLC (DSG)?
The closing price on Sep 25, 2026 was £0.1415. Our model-based fair value is £0.3700, about +161% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dillistone Group PLC right now?
The price is below even our cautious bear case (£0.2700). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (£0.2700 to £0.5300) leaves room in how you read the outcome.

Key figures of Dillistone Group PLC

How large is the market capitalisation of Dillistone Group PLC (DSG)?
The market capitalisation of Dillistone Group PLC is 3.8M GBX. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dillistone Group PLC (DSG)?
The price-to-sales ratio of Dillistone Group PLC is 0.91 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dillistone Group PLC (DSG)?
Earnings per share at Dillistone Group PLC are £−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dillistone Group PLC (DSG)?
The net margin of Dillistone Group PLC is −7.1% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dillistone Group PLC (DSG)?
The return on equity (ROE) of Dillistone Group PLC is −9.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dillistone Group PLC (DSG)?
On an EBIT basis the return on assets of Dillistone Group PLC is −0.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dillistone Group PLC (DSG)?
The operating margin of Dillistone Group PLC is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dillistone Group PLC (DSG)?
Revenue at Dillistone Group PLC is growing −14.9% versus a year earlier (3y avg −9.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Dillistone Group PLC (DSG) carry?
The net debt of Dillistone Group PLC is 1.4M GBX (fiscal year 2025, ≈ 1.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Dillistone Group PLC in the live analysis

One click puts Dillistone Group PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.