As of 2025-05-17, the Intrinsic Value of Shanta Gold Ltd (SHG.L) is 9.48 GBP. This SHG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.76 GBP, the upside of Shanta Gold Ltd is -35.80%.
The range of the Intrinsic Value is 6.32 - 17.03 GBP
Based on its market price of 14.76 GBP and our intrinsic valuation, Shanta Gold Ltd (SHG.L) is overvalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.32 - 17.03 | 9.48 | -35.8% |
| DCF (Growth 10y) | 16.66 - 41.58 | 24.04 | 62.8% |
| DCF (EBITDA 5y) | 13.55 - 28.54 | 21.48 | 45.5% |
| DCF (EBITDA 10y) | 19.77 - 40.99 | 30.34 | 105.6% |
| Fair Value | 15.74 - 15.74 | 15.74 | 6.64% |
| P/E | 7.93 - 14.78 | 10.51 | -28.8% |
| EV/EBITDA | 8.67 - 22.05 | 13.46 | -8.8% |
| EPV | 8.22 - 11.91 | 10.07 | -31.8% |
| DDM - Stable | 8.88 - 25.10 | 16.99 | 15.1% |
| DDM - Multi | 12.86 - 28.03 | 17.61 | 19.3% |
| Market Cap (mil) | 155.20 |
| Beta | 0.32 |
| Outstanding shares (mil) | 10.51 |
| Enterprise Value (mil) | 168.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.53% |
| Cost of Debt | 7.33% |
| WACC | 7.34% |