SBI.L
Sourcebio International PLC
Price:  
115.00 
GBP
Volume:  
1,570,830.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBI.L Intrinsic Value

35.80 %
Upside

As of 2024-12-12, the Intrinsic Value of Sourcebio International PLC (SBI.L) is 156.22 GBP. This SBI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 GBP, the upside of Sourcebio International PLC is 35.80%.

The range of the Intrinsic Value is 129.54 - 199.68 GBP

115.00 GBP
Stock Price
156.22 GBP
Intrinsic Value
Intrinsic Value Details

SBI.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 129.54 - 199.68 156.22 35.8%
DCF (Growth 10y) 132.05 - 197.03 156.95 36.5%
DCF (EBITDA 5y) 145.41 - 175.29 155.86 35.5%
DCF (EBITDA 10y) 142.99 - 181.67 158.20 37.6%
Fair Value 444.91 - 444.91 444.91 286.88%
P/E 316.42 - 504.43 412.06 258.3%
EV/EBITDA 302.01 - 404.65 330.23 187.2%
EPV 354.74 - 504.00 429.37 273.4%
DDM - Stable 103.63 - 218.89 161.26 40.2%
DDM - Multi 69.14 - 119.71 88.18 -23.3%

SBI.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 71.61
Beta 1.06
Outstanding shares (mil) 0.62
Enterprise Value (mil) 72.52
Market risk premium 5.98%
Cost of Equity 10.17%
Cost of Debt 4.29%
WACC 9.25%