As of 2025-12-23, the Intrinsic Value of Schroders PLC (SDR.L) is 224.85 GBP. This SDR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 398.40 GBP, the upside of Schroders PLC is -43.60%.
The range of the Intrinsic Value is 159.05 - 348.02 GBP
Based on its market price of 398.40 GBP and our intrinsic valuation, Schroders PLC (SDR.L) is overvalued by 43.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 159.05 - 348.02 | 224.85 | -43.6% |
| DCF (Growth 10y) | 187.00 - 368.08 | 250.71 | -37.1% |
| DCF (EBITDA 5y) | 244.61 - 311.55 | 273.29 | -31.4% |
| DCF (EBITDA 10y) | 245.74 - 329.51 | 282.24 | -29.2% |
| Fair Value | 116.16 - 116.16 | 116.16 | -70.84% |
| P/E | 315.07 - 393.58 | 349.79 | -12.2% |
| EV/EBITDA | 240.45 - 439.89 | 368.30 | -7.6% |
| EPV | 615.46 - 810.18 | 712.82 | 78.9% |
| DDM - Stable | 116.63 - 264.95 | 190.79 | -52.1% |
| DDM - Multi | 203.12 - 328.23 | 248.64 | -37.6% |
| Market Cap (mil) | 5,988.31 |
| Beta | 1.41 |
| Outstanding shares (mil) | 15.03 |
| Enterprise Value (mil) | 7,394.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.92% |
| Cost of Debt | 5.00% |
| WACC | 8.74% |