As of 2025-05-20, 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
Based on its market price of 104.70 GBP and our intrinsic valuation, Stagecoach Group PLC (SGC.L) is undervalued by 26.00%.
| 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) | 54.14 - 91.90 | 71.14 | -32.1% |
| DCF (EBITDA 10y) | 73.93 - 118.26 | 93.47 | -10.7% |
| Fair Value | 0.30 - 0.30 | 0.30 | -99.71% |
| P/E | 44.27 - 54.38 | 49.16 | -53.0% |
| EV/EBITDA | (7.12) - 138.19 | 63.28 | -39.6% |
| 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% |
| 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% |