As of 2024-12-12, the Intrinsic Value of Speedy Hire PLC (SDY.L) is 18.80 GBP. This SDY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.80 GBP, the upside of Speedy Hire PLC is -38.90%.

The range of the Intrinsic Value is (4.90) - 133.50 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(4.90) - 133.50	18.80	-38.9%
DCF (Growth 10y)	(2.88) - 126.43	19.50	-36.7%
DCF (EBITDA 5y)	(17.82) - (7.31)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(13.52) - (0.82)	(1,234.50)	-123450.0%
Fair Value	2.94 - 2.94	2.94	-90.45%
P/E	7.85 - 13.70	9.83	-68.1%
EV/EBITDA	10.40 - 73.38	37.37	21.3%
EPV	151.31 - 244.06	197.69	541.8%
DDM - Stable	4.74 - 14.40	9.57	-68.9%
DDM - Multi	13.88 - 22.62	16.55	-46.3%