As of 2024-12-12, the Intrinsic Value of SIG PLC (SHI.L) is
115.55 GBP. This SHI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.36 GBP, the upside of SIG PLC is
529.40%.
The range of the Intrinsic Value is 58.35 - 341.98 GBP
115.55 GBP
Intrinsic Value
SHI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.35 - 341.98 |
115.55 |
529.4% |
| DCF (Growth 10y) |
85.78 - 427.65 |
155.43 |
746.6% |
| DCF (EBITDA 5y) |
36.97 - 71.93 |
51.65 |
181.3% |
| DCF (EBITDA 10y) |
65.16 - 124.68 |
89.64 |
388.3% |
| Fair Value |
-26.64 - -26.64 |
-26.64 |
-245.10% |
| P/E |
(61.70) - 7.60 |
(30.56) |
-266.5% |
| EV/EBITDA |
(2.63) - 22.49 |
8.05 |
-56.2% |
| EPV |
48.09 - 125.28 |
86.69 |
372.1% |
| DDM - Stable |
(41.44) - (118.81) |
(80.13) |
-536.4% |
| DDM - Multi |
58.11 - 132.57 |
81.16 |
342.0% |
SHI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
214.69 |
| Beta |
1.50 |
| Outstanding shares (mil) |
11.69 |
| Enterprise Value (mil) |
690.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.52% |
| Cost of Debt |
10.91% |
| WACC |
7.46% |