SBRY.L
J Sainsbury PLC
Price:  
281.20 
GBP
Volume:  
9,614,413.00
United Kingdom | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBRY.L Intrinsic Value

39.90 %
Upside

What is the intrinsic value of SBRY.L?

As of 2025-07-04, the Intrinsic Value of J Sainsbury PLC (SBRY.L) is 393.37 GBP. This SBRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.20 GBP, the upside of J Sainsbury PLC is 39.90%.

The range of the Intrinsic Value is 275.64 - 591.71 GBP

Is SBRY.L undervalued or overvalued?

Based on its market price of 281.20 GBP and our intrinsic valuation, J Sainsbury PLC (SBRY.L) is undervalued by 39.90%.

281.20 GBP
Stock Price
393.37 GBP
Intrinsic Value
Intrinsic Value Details

SBRY.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 275.64 - 591.71 393.37 39.9%
DCF (Growth 10y) 320.34 - 641.37 440.48 56.6%
DCF (EBITDA 5y) 268.24 - 450.21 333.19 18.5%
DCF (EBITDA 10y) 311.53 - 513.04 386.70 37.5%
Fair Value 266.19 - 266.19 266.19 -5.34%
P/E 235.95 - 433.40 324.42 15.4%
EV/EBITDA 360.20 - 682.67 527.80 87.7%
EPV 382.04 - 589.16 485.60 72.7%
DDM - Stable 72.37 - 143.80 108.08 -61.6%
DDM - Multi 200.36 - 287.13 234.61 -16.6%

SBRY.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,391.11
Beta 0.99
Outstanding shares (mil) 22.73
Enterprise Value (mil) 11,704.11
Market risk premium 5.98%
Cost of Equity 9.48%
Cost of Debt 5.97%
WACC 6.76%