As of 2025-05-15, the Intrinsic Value of Superdry PLC (SDRY.L) is (53.37) GBP. This SDRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.29 GBP, the upside of Superdry PLC is -1719.6%.

The range of the Intrinsic Value is (123.54) - (43.60) GBP.

Is SDRY.L undervalued or overvalued?

Based on its market price of 3.29 GBP and our intrinsic valuation, Superdry PLC (SDRY.L) is overvalued by 1719.6%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.29 GBP

Stock Price

(53.37) GBP

Intrinsic Value

Intrinsic Value Details

SDRY.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(123.54) - (43.60)	(53.37)	-1719.6%
Peter Lynch Fair Value	-82.09 - -82.09	-82.09	-2591.41%
P/E Multiples	(244.31) - (295.53)	(258.59)	-7948.0%
EV/EBITDA Multiples	0.47 - 19.45	6.13	86.0%

SDRY.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Industria de Diseno Textil SA	27.94 - 50.71	35.68	-25.3%
H & M Hennes & Mauritz AB	122.86 - 364.6	189.37	30.7%
Clas Ohlson AB	186.47 - 828.52	302.26	8.0%
Shoe Carnival Inc	42.19 - 59.37	49.01	153.9%
Basic Net SpA	5.63 - 19.46	9.19	7.6%
Byggmax Group AB	1.58 - 403.66	36.71	-29.7%
Apranga APB	3.4 - 6.39	4.48	57.2%
I Kloukinas I Lappas Construction and Commercial Co SA	(0.02) - 0.25	0.00	-99.9%
Cambria Automobiles PLC	80.96 - 156.29	105.89	28.4%

SDRY.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	27
Beta	-3.58
Outstanding shares (mil)	8
Enterprise Value (mil)	243

Market risk premium	6.5%
Cost of Equity	7.7%
Cost of Debt	11.45%
WACC	9.4%