As of 2025-06-30, the Intrinsic Value of SDI Group PLC (SDI.L) is 49.52 GBP. This SDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.00 GBP, the upside of SDI Group PLC is -44.40%.
The range of the Intrinsic Value is 32.11 - 86.19 GBP
Based on its market price of 89.00 GBP and our intrinsic valuation, SDI Group PLC (SDI.L) is overvalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.11 - 86.19 | 49.52 | -44.4% |
| DCF (Growth 10y) | 86.60 - 197.70 | 122.51 | 37.7% |
| DCF (EBITDA 5y) | 65.17 - 124.63 | 82.24 | -7.6% |
| DCF (EBITDA 10y) | 100.49 - 185.72 | 126.44 | 42.1% |
| Fair Value | 87.01 - 87.01 | 87.01 | -2.24% |
| P/E | 89.10 - 107.19 | 100.39 | 12.8% |
| EV/EBITDA | 79.76 - 153.63 | 98.93 | 11.2% |
| EPV | 175.39 - 240.18 | 207.79 | 133.5% |
| DDM - Stable | 26.78 - 70.45 | 48.62 | -45.4% |
| DDM - Multi | 54.12 - 112.31 | 73.22 | -17.7% |
| Market Cap (mil) | 88.66 |
| Beta | 1.01 |
| Outstanding shares (mil) | 1.00 |
| Enterprise Value (mil) | 112.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.50% |
| WACC | 7.88% |