SF
Stifel Financial Corp
Price:  
89.41 
USD
Volume:  
617,386.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SF Intrinsic Value

38.70 %
Upside

What is the intrinsic value of SF?

As of 2025-05-04, the Intrinsic Value of Stifel Financial Corp (SF) is 124.04 USD. This SF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.41 USD, the upside of Stifel Financial Corp is 38.70%.

The range of the Intrinsic Value is (41.97) - 1,451.55 USD

Is SF undervalued or overvalued?

Based on its market price of 89.41 USD and our intrinsic valuation, Stifel Financial Corp (SF) is undervalued by 38.70%.

89.41 USD
Stock Price
124.04 USD
Intrinsic Value
Intrinsic Value Details

SF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (41.97) - 1,451.55 124.04 38.7%
DCF (Growth 10y) (4.67) - 1,625.84 178.50 99.6%
DCF (EBITDA 5y) (0.33) - 123.15 47.35 -47.0%
DCF (EBITDA 10y) 27.57 - 218.92 101.65 13.7%
Fair Value 90.71 - 90.71 90.71 1.45%
P/E 113.92 - 150.67 138.72 55.2%
EV/EBITDA (36.37) - 42.84 (10.12) -111.3%
EPV (130.79) - (8.17) (69.48) -177.7%
DDM - Stable 23.35 - 61.20 42.28 -52.7%
DDM - Multi 31.50 - 64.37 42.29 -52.7%

SF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,211.91
Beta 1.34
Outstanding shares (mil) 103.03
Enterprise Value (mil) 37,568.91
Market risk premium 4.60%
Cost of Equity 16.96%
Cost of Debt 6.55%
WACC 7.76%