As of 2025-05-24, the Intrinsic Value of Safestore Holdings PLC (SAFE.L) is 899.44 GBP. This SAFE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 622.00 GBP, the upside of Safestore Holdings PLC is 44.60%.
The range of the Intrinsic Value is 461.57 - 2,480.78 GBP
Based on its market price of 622.00 GBP and our intrinsic valuation, Safestore Holdings PLC (SAFE.L) is undervalued by 44.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 461.57 - 2,480.78 | 899.44 | 44.6% |
| DCF (Growth 10y) | 510.32 - 2,400.49 | 924.09 | 48.6% |
| DCF (EBITDA 5y) | 637.91 - 798.57 | 704.91 | 13.3% |
| DCF (EBITDA 10y) | 650.60 - 904.11 | 760.45 | 22.3% |
| Fair Value | 4,180.68 - 4,180.68 | 4,180.68 | 572.13% |
| P/E | 2,147.43 - 2,832.84 | 2,545.40 | 309.2% |
| EV/EBITDA | 492.19 - 687.06 | 612.79 | -1.5% |
| EPV | 234.32 - 481.80 | 358.06 | -42.4% |
| DDM - Stable | 1,393.84 - 4,564.94 | 2,979.39 | 379.0% |
| DDM - Multi | 1,608.49 - 4,108.34 | 2,313.31 | 271.9% |
| Market Cap (mil) | 1,384.76 |
| Beta | 0.96 |
| Outstanding shares (mil) | 2.23 |
| Enterprise Value (mil) | 2,284.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.35% |
| Cost of Debt | 4.73% |
| WACC | 7.37% |