As of 2024-12-12, the Intrinsic Value of J Sainsbury PLC (SBRY.L) is
289.99 GBP. This SBRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 274.60 GBP, the upside of J Sainsbury PLC is
5.60%.
The range of the Intrinsic Value is 150.14 - 621.48 GBP
289.99 GBP
Intrinsic Value
SBRY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
150.14 - 621.48 |
289.99 |
5.6% |
| DCF (Growth 10y) |
170.65 - 602.52 |
299.86 |
9.2% |
| DCF (EBITDA 5y) |
160.33 - 232.98 |
182.25 |
-33.6% |
| DCF (EBITDA 10y) |
188.34 - 285.31 |
222.87 |
-18.8% |
| Fair Value |
97.85 - 97.85 |
97.85 |
-64.37% |
| P/E |
105.67 - 158.24 |
126.73 |
-53.8% |
| EV/EBITDA |
319.72 - 446.57 |
372.20 |
35.5% |
| EPV |
343.56 - 523.24 |
433.40 |
57.8% |
| DDM - Stable |
39.44 - 97.65 |
68.55 |
-75.0% |
| DDM - Multi |
103.31 - 161.69 |
123.58 |
-55.0% |
SBRY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,386.67 |
| Beta |
1.10 |
| Outstanding shares (mil) |
23.26 |
| Enterprise Value (mil) |
11,834.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.94% |
| Cost of Debt |
5.43% |
| WACC |
6.65% |