As of 2024-12-12, the Intrinsic Value of SDI Group PLC (SDI.L) is
78.13 GBP. This SDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.00 GBP, the upside of SDI Group PLC is
34.70%.
The range of the Intrinsic Value is 57.92 - 113.95 GBP
78.13 GBP
Intrinsic Value
SDI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.92 - 113.95 |
78.13 |
34.7% |
| DCF (Growth 10y) |
144.20 - 270.90 |
189.93 |
227.5% |
| DCF (EBITDA 5y) |
111.18 - 151.22 |
136.66 |
135.6% |
| DCF (EBITDA 10y) |
170.71 - 239.33 |
210.71 |
263.3% |
| Fair Value |
99.82 - 99.82 |
99.82 |
72.10% |
| P/E |
86.24 - 181.15 |
130.44 |
124.9% |
| EV/EBITDA |
98.44 - 278.47 |
180.69 |
211.5% |
| EPV |
232.88 - 318.69 |
275.79 |
375.5% |
| DDM - Stable |
40.06 - 90.94 |
65.50 |
12.9% |
| DDM - Multi |
80.50 - 146.92 |
104.49 |
80.2% |
SDI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61.46 |
| Beta |
-0.87 |
| Outstanding shares (mil) |
1.06 |
| Enterprise Value (mil) |
81.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.46% |
| Cost of Debt |
5.25% |
| WACC |
5.84% |