As of 2024-12-12, the Intrinsic Value of Safestore Holdings PLC (SAFE.L) is
940.89 GBP. This SAFE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 697.50 GBP, the upside of Safestore Holdings PLC is
34.90%.
The range of the Intrinsic Value is 563.08 - 1,914.08 GBP
940.89 GBP
Intrinsic Value
SAFE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
563.08 - 1,914.08 |
940.89 |
34.9% |
| DCF (Growth 10y) |
782.04 - 2,301.60 |
1,210.03 |
73.5% |
| DCF (EBITDA 5y) |
815.71 - 984.75 |
899.67 |
29.0% |
| DCF (EBITDA 10y) |
1,023.38 - 1,331.10 |
1,170.62 |
67.8% |
| Fair Value |
2,120.31 - 2,120.31 |
2,120.31 |
203.99% |
| P/E |
1,402.44 - 2,614.14 |
1,885.34 |
170.3% |
| EV/EBITDA |
390.09 - 795.43 |
640.65 |
-8.2% |
| EPV |
183.86 - 366.59 |
275.22 |
-60.5% |
| DDM - Stable |
960.02 - 2,635.26 |
1,797.64 |
157.7% |
| DDM - Multi |
898.67 - 1,882.80 |
1,212.91 |
73.9% |
SAFE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,535.34 |
| Beta |
1.21 |
| Outstanding shares (mil) |
2.20 |
| Enterprise Value (mil) |
2,398.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.43% |
| Cost of Debt |
4.60% |
| WACC |
7.63% |