SF
Stifel Financial Corp
Price:  
111.36 
USD
Volume:  
558,276.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SF Intrinsic Value

19.70 %
Upside

As of 2025-02-19, the Intrinsic Value of Stifel Financial Corp (SF) is 133.34 USD. This SF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.36 USD, the upside of Stifel Financial Corp is 19.70%.

The range of the Intrinsic Value is (34.13) - 1,195.79 USD

111.36 USD
Stock Price
133.34 USD
Intrinsic Value
Intrinsic Value Details

SF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (34.13) - 1,195.79 133.34 19.7%
DCF (Growth 10y) 19.76 - 1,447.85 216.10 94.1%
DCF (EBITDA 5y) 81.69 - 205.74 152.15 36.6%
DCF (EBITDA 10y) 121.38 - 339.90 229.97 106.5%
Fair Value 107.76 - 107.76 107.76 -3.23%
P/E 187.27 - 219.33 202.56 81.9%
EV/EBITDA 41.26 - 127.22 96.34 -13.5%
EPV (117.89) - 3.97 (56.96) -151.1%
DDM - Stable 32.11 - 81.01 56.56 -49.2%
DDM - Multi 39.53 - 78.36 52.62 -52.7%

SF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,377.65
Beta 1.26
Outstanding shares (mil) 102.17
Enterprise Value (mil) 39,685.75
Market risk premium 4.60%
Cost of Equity 15.28%
Cost of Debt 6.55%
WACC 7.86%