As of 2024-12-15, the Intrinsic Value of Safestyle UK PLC (SFE.L) is
55.73 GBP. This SFE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.32 GBP, the upside of Safestyle UK PLC is
17,316.60%.
The range of the Intrinsic Value is 35.36 - 112.31 GBP
55.73 GBP
Intrinsic Value
SFE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.36 - 112.31 |
55.73 |
17316.6% |
| DCF (Growth 10y) |
101.01 - 271.61 |
146.18 |
45581.6% |
| DCF (EBITDA 5y) |
4.70 - 8.27 |
6.62 |
1970.0% |
| DCF (EBITDA 10y) |
29.48 - 36.26 |
33.13 |
10251.7% |
| Fair Value |
-35.44 - -35.44 |
-35.44 |
-11,174.00% |
| P/E |
(77.82) - (81.08) |
(75.66) |
-23743.0% |
| EV/EBITDA |
(10.79) - (11.91) |
(11.26) |
-3620.2% |
| EPV |
563.60 - 571.98 |
567.79 |
177334.8% |
| DDM - Stable |
(56.99) - (195.04) |
(126.02) |
-39480.1% |
| DDM - Multi |
3.23 - 9.24 |
4.88 |
1425.3% |
SFE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.44 |
| Beta |
0.13 |
| Outstanding shares (mil) |
1.39 |
| Enterprise Value (mil) |
10.53 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.99% |
| Cost of Debt |
5.00% |
| WACC |
4.19% |