As of 2024-12-15, the Intrinsic Value of Stagecoach Group PLC (SGC.L) is
131.94 GBP. This SGC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.70 GBP, the upside of Stagecoach Group PLC is
26.00%.
The range of the Intrinsic Value is 86.12 - 239.68 GBP
131.94 GBP
Intrinsic Value
SGC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.12 - 239.68 |
131.94 |
26.0% |
| DCF (Growth 10y) |
99.42 - 249.40 |
144.59 |
38.1% |
| DCF (EBITDA 5y) |
35.89 - 99.59 |
65.91 |
-37.1% |
| DCF (EBITDA 10y) |
59.41 - 125.08 |
89.08 |
-14.9% |
| Fair Value |
0.30 - 0.30 |
0.30 |
-99.71% |
| P/E |
36.32 - 53.51 |
45.10 |
-56.9% |
| EV/EBITDA |
(19.42) - 127.36 |
58.38 |
-44.2% |
| EPV |
560.04 - 787.98 |
674.01 |
543.8% |
| DDM - Stable |
27.27 - 61.99 |
44.63 |
-57.4% |
| DDM - Multi |
32.41 - 58.63 |
41.88 |
-60.0% |
SGC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
588.93 |
| Beta |
2.35 |
| Outstanding shares (mil) |
5.62 |
| Enterprise Value (mil) |
855.43 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.36% |
| Cost of Debt |
5.56% |
| WACC |
7.34% |