As of 2025-05-17, the Intrinsic Value of Severfield PLC (SFR.L) is 68.58 GBP. This SFR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.00 GBP, the upside of Severfield PLC is 128.60%.
The range of the Intrinsic Value is 55.88 - 88.00 GBP
Based on its market price of 30.00 GBP and our intrinsic valuation, Severfield PLC (SFR.L) is undervalued by 128.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.88 - 88.00 | 68.58 | 128.6% |
| DCF (Growth 10y) | 69.04 - 106.34 | 83.86 | 179.5% |
| DCF (EBITDA 5y) | 40.78 - 61.30 | 44.02 | 46.7% |
| DCF (EBITDA 10y) | 57.28 - 82.98 | 63.31 | 111.0% |
| Fair Value | 5.78 - 5.78 | 5.78 | -80.74% |
| P/E | 11.49 - 60.23 | 35.26 | 17.5% |
| EV/EBITDA | 33.84 - 79.45 | 43.56 | 45.2% |
| EPV | 237.03 - 318.30 | 277.67 | 825.6% |
| DDM - Stable | 6.64 - 12.51 | 9.57 | -68.1% |
| DDM - Multi | 45.84 - 69.63 | 55.46 | 84.9% |
| Market Cap (mil) | 85.42 |
| Beta | 2.01 |
| Outstanding shares (mil) | 2.85 |
| Enterprise Value (mil) | 115.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.81% |
| WACC | 8.80% |