As of 2024-12-15, the Intrinsic Value of Stifel Financial Corp (SF) is
105.39 USD. This SF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.58 USD, the upside of Stifel Financial Corp is
-4.70%.
The range of the Intrinsic Value is (59.55) - 1,795.38 USD
105.39 USD
Intrinsic Value
SF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(59.55) - 1,795.38 |
105.39 |
-4.7% |
| DCF (Growth 10y) |
(15.45) - 2,096.93 |
174.00 |
57.4% |
| DCF (EBITDA 5y) |
60.37 - 175.59 |
114.15 |
3.2% |
| DCF (EBITDA 10y) |
92.06 - 292.72 |
180.39 |
63.1% |
| Fair Value |
62.36 - 62.36 |
62.36 |
-43.60% |
| P/E |
121.48 - 220.20 |
172.12 |
55.7% |
| EV/EBITDA |
(44.59) - 182.18 |
92.92 |
-16.0% |
| EPV |
(153.29) - (52.04) |
(102.67) |
-192.8% |
| DDM - Stable |
32.49 - 91.75 |
62.12 |
-43.8% |
| DDM - Multi |
35.23 - 76.23 |
48.05 |
-56.5% |
SF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,317.86 |
| Beta |
1.01 |
| Outstanding shares (mil) |
102.35 |
| Enterprise Value (mil) |
39,625.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.45% |
| Cost of Debt |
6.55% |
| WACC |
7.30% |