As of 2024-12-12, the Intrinsic Value of Softcat PLC (SCT.L) is
989.44 GBP. This SCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,538.00 GBP, the upside of Softcat PLC is
-35.70%.
The range of the Intrinsic Value is 759.18 - 1,487.52 GBP
989.44 GBP
Intrinsic Value
SCT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
759.18 - 1,487.52 |
989.44 |
-35.7% |
| DCF (Growth 10y) |
881.25 - 1,642.09 |
1,123.87 |
-26.9% |
| DCF (EBITDA 5y) |
640.73 - 1,024.67 |
837.35 |
-45.6% |
| DCF (EBITDA 10y) |
788.90 - 1,224.84 |
1,001.35 |
-34.9% |
| Fair Value |
887.91 - 887.91 |
887.91 |
-42.27% |
| P/E |
968.67 - 1,549.00 |
1,307.86 |
-15.0% |
| EV/EBITDA |
596.23 - 1,067.18 |
919.14 |
-40.2% |
| EPV |
610.15 - 767.71 |
688.93 |
-55.2% |
| DDM - Stable |
516.57 - 1,438.44 |
977.50 |
-36.4% |
| DDM - Multi |
678.48 - 1,376.33 |
899.47 |
-41.5% |
SCT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,073.80 |
| Beta |
0.30 |
| Outstanding shares (mil) |
2.00 |
| Enterprise Value (mil) |
2,970.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.61% |
| Cost of Debt |
4.58% |
| WACC |
8.60% |