As of 2025-09-17, the Intrinsic Value of Speedy Hire PLC (SDY.L) is 57.18 GBP. This SDY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.90 GBP, the upside of Speedy Hire PLC is 149.70%.
The range of the Intrinsic Value is 14.17 - 513.24 GBP
Based on its market price of 22.90 GBP and our intrinsic valuation, Speedy Hire PLC (SDY.L) is undervalued by 149.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.17 - 513.24 | 57.18 | 149.7% |
| DCF (Growth 10y) | 25.60 - 597.22 | 75.42 | 229.4% |
| DCF (EBITDA 5y) | (1.67) - 18.36 | 4.60 | -79.9% |
| DCF (EBITDA 10y) | 9.26 - 40.56 | 20.14 | -12.0% |
| Fair Value | -1.13 - -1.13 | -1.13 | -104.92% |
| P/E | (2.80) - 5.71 | 0.95 | -95.9% |
| EV/EBITDA | 14.17 - 57.07 | 27.76 | 21.2% |
| EPV | 99.73 - 239.59 | 169.66 | 640.9% |
| DDM - Stable | (2.54) - (12.88) | (7.71) | -133.7% |
| DDM - Multi | 25.57 - 103.71 | 41.36 | 80.6% |
| Market Cap (mil) | 111.68 |
| Beta | 0.97 |
| Outstanding shares (mil) | 4.88 |
| Enterprise Value (mil) | 328.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.40% |
| Cost of Debt | 11.15% |
| WACC | 7.77% |