As of 2024-12-12, the Intrinsic Value of Schroders PLC (SDR.L) is
189.41 GBP. This SDR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 314.00 GBP, the upside of Schroders PLC is
-39.70%.
The range of the Intrinsic Value is 129.39 - 309.37 GBP
189.41 GBP
Intrinsic Value
SDR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.39 - 309.37 |
189.41 |
-39.7% |
| DCF (Growth 10y) |
144.33 - 309.81 |
200.11 |
-36.3% |
| DCF (EBITDA 5y) |
183.15 - 313.08 |
229.15 |
-27.0% |
| DCF (EBITDA 10y) |
182.79 - 311.73 |
229.76 |
-26.8% |
| Fair Value |
127.75 - 127.75 |
127.75 |
-59.31% |
| P/E |
281.56 - 421.57 |
363.20 |
15.7% |
| EV/EBITDA |
283.15 - 566.43 |
364.10 |
16.0% |
| EPV |
529.32 - 719.79 |
624.56 |
98.9% |
| DDM - Stable |
129.11 - 314.34 |
221.72 |
-29.4% |
| DDM - Multi |
176.98 - 306.66 |
222.06 |
-29.3% |
SDR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,821.19 |
| Beta |
1.23 |
| Outstanding shares (mil) |
15.35 |
| Enterprise Value (mil) |
6,032.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.58% |
| Cost of Debt |
5.00% |
| WACC |
8.39% |