As of 2024-12-11, the Intrinsic Value of Shaftesbury Capital PLC (SHC.L) is
603.77 GBP. This SHC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.40 GBP, the upside of Shaftesbury Capital PLC is
352.60%.
The range of the Intrinsic Value is 456.15 - 878.77 GBP
603.77 GBP
Intrinsic Value
SHC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
456.15 - 878.77 |
603.77 |
352.6% |
| DCF (Growth 10y) |
509.07 - 949.46 |
663.73 |
397.6% |
| DCF (EBITDA 5y) |
638.90 - 733.56 |
684.30 |
413.0% |
| DCF (EBITDA 10y) |
644.93 - 824.36 |
728.12 |
445.8% |
| Fair Value |
9.66 - 9.66 |
9.66 |
-92.76% |
| P/E |
79.75 - 599.58 |
305.16 |
128.8% |
| EV/EBITDA |
35.68 - 604.62 |
313.75 |
135.2% |
| EPV |
(44.04) - (27.72) |
(35.88) |
-126.9% |
| DDM - Stable |
13.67 - 30.51 |
22.09 |
-83.4% |
| DDM - Multi |
451.79 - 715.18 |
548.54 |
311.2% |
SHC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,582.46 |
| Beta |
0.97 |
| Outstanding shares (mil) |
19.36 |
| Enterprise Value (mil) |
4,016.36 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.30% |
| Cost of Debt |
6.01% |
| WACC |
7.39% |