Is SDR.L undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Schroders PLC (SDR.L) is 193.75 GBP. This SDR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 380.40 GBP, the upside of Schroders PLC is -49.10%. This means that SDR.L is overvalued by 49.10%.
The range of the Intrinsic Value is 128.64 - 331.82 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.64 - 331.82 | 193.75 | -49.1% |
| DCF (Growth 10y) | 143.56 - 332.03 | 204.65 | -46.2% |
| DCF (EBITDA 5y) | 192.14 - 393.75 | 251.96 | -33.8% |
| DCF (EBITDA 10y) | 188.89 - 381.11 | 248.48 | -34.7% |
| Fair Value | 129.01 - 129.01 | 129.01 | -66.08% |
| P/E | 290.54 - 392.67 | 358.46 | -5.8% |
| EV/EBITDA | 226.63 - 719.80 | 399.84 | 5.1% |
| EPV | 529.09 - 750.22 | 639.65 | 68.2% |
| DDM - Stable | 138.22 - 362.36 | 250.29 | -34.2% |
| DDM - Multi | 188.99 - 352.12 | 242.98 | -36.1% |
| Market Cap (mil) | 5,783.53 |
| Beta | 1.01 |
| Outstanding shares (mil) | 15.20 |
| Enterprise Value (mil) | 6,995.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.74% |
| Cost of Debt | 5.00% |
| WACC | 8.33% |