SHG.L
Shanta Gold Ltd
Price:  
14.76 
GBP
Volume:  
3,867,610.00
Guernsey | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHG.L Intrinsic Value

-25.10 %
Upside

As of 2024-12-11, the Intrinsic Value of Shanta Gold Ltd (SHG.L) is 11.06 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 -25.10%.

The range of the Intrinsic Value is 7.44 - 19.75 GBP

14.76 GBP
Stock Price
11.06 GBP
Intrinsic Value
Intrinsic Value Details

SHG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.44 - 19.75 11.06 -25.1%
DCF (Growth 10y) 19.61 - 48.27 28.06 90.1%
DCF (EBITDA 5y) 15.37 - 21.75 19.53 32.3%
DCF (EBITDA 10y) 22.73 - 33.23 28.93 96.0%
Fair Value 16.43 - 16.43 16.43 11.35%
P/E 4.09 - 9.94 6.79 -54.0%
EV/EBITDA 8.36 - 16.17 12.15 -17.7%
EPV 9.40 - 13.10 11.25 -23.8%
DDM - Stable 10.26 - 28.75 19.51 32.2%
DDM - Multi 15.06 - 32.29 20.48 38.8%

SHG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 155.20
Beta 0.32
Outstanding shares (mil) 10.51
Enterprise Value (mil) 169.10
Market risk premium 5.98%
Cost of Equity 7.01%
Cost of Debt 7.33%
WACC 6.88%