As of 2026-02-18, the Intrinsic Value of Safestore Holdings PLC (SAFE.L) is 635.93 GBP. This SAFE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 795.00 GBP, the upside of Safestore Holdings PLC is -20.00%.
The range of the Intrinsic Value is 358.95 - 1,258.47 GBP
Based on its market price of 795.00 GBP and our intrinsic valuation, Safestore Holdings PLC (SAFE.L) is overvalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 358.95 - 1,258.47 | 635.93 | -20.0% |
| DCF (Growth 10y) | 452.05 - 1,345.53 | 729.89 | -8.2% |
| DCF (EBITDA 5y) | 673.45 - 843.82 | 745.18 | -6.3% |
| DCF (EBITDA 10y) | 702.23 - 974.04 | 820.80 | 3.2% |
| Fair Value | 937.88 - 937.88 | 937.88 | 17.97% |
| P/E | 712.26 - 844.08 | 773.57 | -2.7% |
| EV/EBITDA | 583.09 - 780.76 | 667.88 | -16.0% |
| EPV | 158.59 - 388.93 | 273.76 | -65.6% |
| DDM - Stable | 348.15 - 871.63 | 609.89 | -23.3% |
| DDM - Multi | 514.64 - 947.20 | 661.89 | -16.7% |
| Market Cap (mil) | 1,786.30 |
| Beta | 1.47 |
| Outstanding shares (mil) | 2.25 |
| Enterprise Value (mil) | 2,844.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.52% |
| Cost of Debt | 4.87% |
| WACC | 7.67% |